STOCK TITAN

Park Hotels (NYSE: PK) returns to profit and lifts 2026 RevPAR, FFO outlook

Filing Impact
(High)
Filing Sentiment
(Neutral)
Form Type
8-K

Rhea-AI Filing Summary

Park Hotels & Resorts Inc. reported first-quarter 2026 results showing modest top-line growth and a return to profitability. Comparable RevPAR was $191.05, up 2.2% year over year, and Core RevPAR was $210.52, up 1.5%. Net income was $12 million, or diluted EPS of $0.05, compared with a loss of $57 million or $(0.29) a year earlier, while Adjusted EBITDA held essentially flat at $143 million. Diluted Adjusted FFO per share was $0.45 versus $0.46 in 2025. The company invested $83 million in hotel capital improvements, sold two Non-Core hotels for about $31 million, and arranged a new $700 million delayed draw mortgage loan on its Bonnet Creek complex to help address 2026 debt maturities. Liquidity was about $2.0 billion, with Net Debt of roughly $3.8 billion. For full-year 2026, Park now expects RevPAR of $192–$196, RevPAR growth of 0.5%–2.5%, Adjusted EBITDA of $587–$617 million and diluted Adjusted FFO per share of $1.74–$1.90, slightly above its prior outlook midpoints.

Positive

  • None.

Negative

  • None.

Insights

Park swings back to profit with steady cash flow and modestly higher 2026 guidance.

Park delivered modest RevPAR growth in Q1 2026, with Comparable RevPAR at $191.05 (up 2.2%) and Core RevPAR at $210.52 (up 1.5%). Net income improved to $12M from a prior loss, largely as impairment charges fell.

Cash-generation metrics were stable: Adjusted EBITDA was $143M versus $144M a year earlier, and diluted Adjusted FFO per share was $0.45. Comparable Hotel Adjusted EBITDA margin edged down to 25.8% from 26.4%, reflecting renovation disruption and mix shifts.

Balance sheet actions included $83M of capex, $31M of Non-Core asset sales, dividends of $0.25 per share for each of Q1 and Q2, and arranging a $700M Bonnet Creek delayed draw mortgage loan. Full-year 2026 guidance was nudged up at the midpoint for RevPAR and Adjusted EBITDA, assuming operating expense growth of 2.4–3.4% and about $13M of higher interest expense from refinancing $1.4B of 2026 maturities.

Item 2.02 Results of Operations and Financial Condition Financial
Disclosure of earnings results, typically an earnings press release or preliminary financials.
Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, and exhibit attachments filed with this report.
Comparable RevPAR $191.05 Q1 2026, up 2.2% vs Q1 2025
Core RevPAR $210.52 Q1 2026, up 1.5% vs Q1 2025
Net income $12 million Q1 2026, vs $(57) million in Q1 2025
Adjusted EBITDA $143 million Q1 2026, vs $144 million in Q1 2025
Adjusted FFO per share – Diluted $0.45 Q1 2026, vs $0.46 in Q1 2025
Liquidity $2.0 billion As of March 31, 2026, including revolver and delayed draw term loan
Net Debt $3.794 billion As of March 31, 2026
2026 Adjusted FFO per share outlook $1.74–$1.90 Full-year 2026 guidance range
Comparable RevPAR financial
"Comparable RevPAR was $191.05, an increase of 2.2% compared to the same period in 2025"
Comparable RevPAR measures how much revenue a hotel earns per available room, but only for properties that were open during both the current and prior comparison periods, so it excludes new or recently renovated properties. Investors use it as an “apples-to-apples” gauge of underlying hotel performance and demand trends, because it separates steady operating results from growth driven by acquisitions or portfolio changes.
Adjusted EBITDA financial
"Adjusted EBITDA was $143 million; Adjusted EBITDA was $144 million"
Adjusted EBITDA is a way companies measure how much money they make from their core operations, like running a business, by removing certain costs or income that aren’t part of regular business activities. It helps investors see how well a company is doing without distractions from unusual expenses or gains, making it easier to compare companies or track performance over time.
Adjusted FFO financial
"Adjusted FFO attributable to stockholders was $90 million and Adjusted FFO per share – Diluted was $0.45"
Adjusted funds from operations (FFO) is a measure of how much cash a real estate investment generates from its regular business activities, excluding certain adjustments like accounting items or non-recurring expenses. It provides a clearer picture of the company's ongoing financial health, helping investors understand its true cash-generating ability. Think of it as measuring how much money a store makes from sales, after removing one-time costs or gains, to see its steady income flow.
Non-Core hotels financial
"Park sold two Non-Core hotels thus far in 2026 for gross proceeds of approximately $31 million"
delayed draw term loan facility financial
"the undrawn $800 million senior unsecured delayed draw term loan facility ("2025 Delayed Draw Term Loan")"
A delayed draw term loan facility is a committed loan that a borrower can tap in one or more installments at specified future times after meeting agreed conditions, rather than receiving the full amount upfront. For investors it matters because it provides a ready source of cash that can change a company’s financial strength, leverage and interest costs when drawn—similar to having a reserved credit line you can use later, which affects liquidity and the risk profile of the business.
Net Debt financial
"As of March 31, 2026, Park’s Net Debt was approximately $3.8 billion"
Net debt is the total amount a company owes after subtracting the cash and assets it has that can be used to pay off that debt. It shows how much debt is truly a burden, helping investors understand if a company is financially healthy or heavily borrowed. Think of it like calculating how much money you owe after using your savings to pay part of it.
Total revenues $622 million -1.3% vs $630 million in Q1 2025
Net income $12 million vs $(57) million in Q1 2025
Adjusted EBITDA $143 million -0.7% vs $144 million in Q1 2025
Comparable RevPAR $191.05 +2.2% vs $186.96 in Q1 2025
Core RevPAR $210.52 +1.5% vs $207.50 in Q1 2025
Adjusted FFO per share – Diluted $0.45 -2.2% vs $0.46 in Q1 2025
Guidance

For full-year 2026, Park guides to RevPAR of $192–$196 (0.5%–2.5% growth vs 2025), Adjusted EBITDA of $587–$617 million, and diluted Adjusted FFO per share of $1.74–$1.90, assuming operating expense growth of 2.4%–3.4% and about $13 million of extra interest expense from refinancing.

0001617406false00016174062026-04-302026-04-30

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
______________________________________________________________________________________
FORM 8-K
______________________________________________________________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 30, 2026
______________________________________________________________________________________
Park Hotels & Resorts Inc.
(Exact name of Registrant as Specified in Its Charter)
______________________________________________________________________________________
Delaware001-3779536-2058176
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
1775 Tysons Blvd., 7th Floor, Tysons, VA
22102
(Address of Principal Executive Offices)(Zip Code)
(571) 302-5757
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
______________________________________________________________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
oWritten communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
oSoliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
oPre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
oPre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading SymbolName of each exchange on which registered
Common Stock, $0.01 par value per sharePKNew York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company o
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. o



Item 2.02. Results of Operations and Financial Condition.
On April 30, 2026, Park Hotels & Resorts Inc. (the “Company”) issued a press release announcing its results of operations for the first quarter ended March 31, 2026 and made available certain supplemental information concerning the portfolio and operation of the Company. Copies of the press release and the supplemental information are furnished as Exhibits 99.1 and Exhibit 99.2, respectively, to this Current Report on Form 8-K.
In accordance with General Instructions B.2 of Form 8-K, the information included in Item 2.02 of this Current Report on Form 8-K (including Exhibits 99.1 and 99.2 hereto) shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing made by the Company under the Exchange Act or Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01. Financial Statements and Exhibits.
(d)Exhibits.
Exhibit
Number
Description
99.1
Press release dated April 30, 2026
99.2
First Quarter 2026 Supplemental Data
104Cover Page Interactive Data File (embedded within the Inline XBRL document).



SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Park Hotels & Resorts Inc.
Date: April 30, 2026
By:/s/ Sean M. Dell’Orto
Sean M. Dell’Orto
Executive Vice President, Chief Operating Officer, Chief Financial Officer and Treasurer

Exhibit 99.1
symbola.jpg
Investor Contact1775 Tysons Boulevard, 7th Floor
Ian WeissmanTysons, VA 22102
+ 1 571 302 5591www.pkhotelsandresorts.com
Park Hotels & Resorts Inc. Reports First Quarter 2026 Results
TYSONS, VA (April 30, 2026) – Park Hotels & Resorts Inc. (“Park” or the “Company”) (NYSE: PK) today announced results for the first quarter ended March 31, 2026 and provided an operational update and an update on its Non-Core hotel disposition initiative.
First Quarter Highlights Include:
Comparable RevPAR was $191.05, an increase of 2.2% compared to the same period in 2025, or a 5.5% increase when excluding the Royal Palm South Beach Miami, a Tribute Portfolio Resort (“Royal Palm”), which suspended operations in mid-May 2025 for a comprehensive renovation;
Core RevPAR was $210.52, an increase of 1.5% compared to the same period in 2025, or a 5.4% increase when excluding the Royal Palm;
Net income and net income attributable to stockholders were $12 million and $11 million, respectively;
Adjusted EBITDA was $143 million;
Diluted earnings per share was $0.05; and
Diluted Adjusted FFO per share was $0.45.

Thomas J. Baltimore, Jr., Chairman and Chief Executive Officer, stated, “I am very pleased with our first quarter results, with Core RevPAR increasing over 5% year-over-year excluding the Royal Palm, driven by continued strength at our resort hotels. At the Bonnet Creek complex in Orlando, combined RevPAR increased approximately 16% as group revenues increased nearly 19%, further demonstrating the continued benefits from our transformative renovation and meeting space expansion. In Hawaii, combined RevPAR increased 2% year-over-year, despite severe storms at the Hilton Hawaiian Village Waikiki Beach Resort that impacted combined Hawaii RevPAR by 340 basis points during the quarter. Additionally, our resort hotels in Santa Barbara and Puerto Rico delivered strong results during the quarter, while our urban hotels in San Francisco, Denver and New York further bolstered our performance with combined RevPAR at our Core urban hotels increasing nearly 2% year-over-year, despite a nearly 170 basis point headwind to Core RevPAR growth from lapping the Super Bowl held in New Orleans last year. Reflecting our strong performance, we have updated our full-year outlook accordingly. While the global environment remains uncertain, including geopolitical tensions in the Middle East and their potential impact on consumer spending and business investment, we expect easier year-over-year comparisons and meaningful demand tailwinds from major events such as the World Cup and the United States’ 250th anniversary celebrations to support lodging fundamentals in key markets.”
Additional Highlights Include:
Spent $83 million on capital improvements during the first quarter of 2026, including the ongoing comprehensive renovation at the Royal Palm, the final phase of renovations in two of the guestroom towers at both of Park’s Hawaii hotels and the second phase of guestroom renovations at the Hilton New Orleans Riverside;
Sold two Non-Core hotels thus far in 2026 for gross proceeds of approximately $31 million, which together, contributed approximately $4 million of Hotel Adjusted EBITDA during 2025;
In April 2026, entered into a new $700 million delayed draw loan facility (“Bonnet Creek Mortgage Loan”), with the ability to draw upon the facility until September 2026. The Bonnet Creek Mortgage Loan will mature in April 2029, and has two consecutive one-year extension options. When drawn upon, the Bonnet Creek Mortgage Loan will be secured by the 1,009-room Signia by Hilton Orlando Bonnet Creek and the 502-room Waldorf Astoria Orlando and associated golf course (collectively, the “Bonnet Creek complex”). The Company expects that the Bonnet Creek Mortgage Loan will be utilized to address upcoming debt maturities, while also extending Park’s overall maturity profile; and
1


In April 2026, paid its first quarter cash dividend of $0.25 per share to stockholders of record as of March 31, 2026 and declared its second quarter dividend of $0.25 per share to stockholders of record as of June 30, 2026, to be paid on July 15, 2026.
Non-Core Hotel Dispositions:
In April 2026, Park sold the 396-room Hilton Seattle Airport & Conference Center, which was subject to a short-term ground lease and had anticipated capital expenditures of over $25 million. In January 2026, Park sold the 193-room Hilton Checkers Los Angeles, which had anticipated capital expenditures of $11 million. The sales generated total gross proceeds of approximately $31 million, which represents 16.3x 2025 EBITDA of both hotels including anticipated capital expenditures. Proceeds from the sales will be used for ongoing return on investment projects in Park’s portfolio and for other general corporate purposes.

Mr. Baltimore added, “We remain laser-focused on enhancing the quality of our iconic portfolio through the disposition of our remaining Non-Core hotels, while continuing to invest in our highest-quality assets and expanding our track record of executing high yielding return on investment projects to create shareholder value. Year-to-date, we have sold two Non-Core hotels for gross proceeds of approximately $31 million and invested $83 million in capital improvements across our Core hotels during the first quarter. The Royal Palm is expected to reopen in June 2026 after its comprehensive renovations and repositioning, and we are excited about the full-scale $96 million renovation of the Ali’i Tower at the Hilton Hawaiian Village Waikiki Beach Resort, with construction expected to begin during the third quarter.”

Selected Statistical and Financial Information
(unaudited, amounts in millions, except RevPAR, ADR, Total RevPAR and per share data)
Three Months Ended March 31,
20262025
Change(1)
Comparable Hotels:
RevPAR(2)
$191.05 $186.96 2.2 %
Occupancy71.7 %70.0%1.7 % pts
ADR$266.47 $267.26 (0.3)%
Total RevPAR$321.02 $315.66 1.7 %
Core Hotels:
RevPAR(3)
$210.52 $207.50 1.5 %
Occupancy73.0 %72.1%0.9 % pts
ADR$288.30 $287.54 0.3 %
Total RevPAR$358.86 $353.48 1.5 %
Net income (loss)
$12 $(57)121.1 %
Net income (loss) attributable to stockholders
$11 $(57)119.3 %
Operating income$62 $798.4 %
Operating income margin9.9 %1.1%880  bps
Comparable Hotel Adjusted EBITDA$152 $153 (0.3)%
Comparable Hotel Adjusted EBITDA margin25.8%26.4%(60) bps
Core Hotel Adjusted EBITDA$141 $144 (2.0)%
Core Hotel Adjusted EBITDA margin27.7%28.7%(100) bps
Adjusted EBITDA$143 $144 (0.7)%
Adjusted FFO attributable to stockholders$90 $92 (2.2)%
Earnings (loss) per share – Diluted(1)
$0.05 $(0.29)117.2 %
Adjusted FFO per share – Diluted(1)
$0.45 $0.46 (2.2)%
Weighted average shares outstanding – Diluted2002000
______________________________________________
(1)Percentages are calculated based on unrounded numbers.
(2)Comparable RevPAR, excluding the Royal Palm, increased 5.5% for the three months ended March 31, 2026 compared to the same period in 2025.
(3)Core RevPAR, excluding the Royal Palm, increased 5.4% for the three months ended March 31, 2026 compared to the same period in 2025.
2


Operational Update on Core Hotels
Results for Park’s Core hotels and Core hotels by type are as follows:
(unaudited, dollars in millions)RevPARHotel RevenueHotel Adjusted EBITDA
Rooms1Q261Q25
Change(1)
1Q261Q25Change1Q261Q25
Change(1)
Hilton Hawaiian Village Waikiki Beach Resort2,886$230.18 $228.03 0.9 %$101 $97 4.1 %$34 $32 4.1 %
Hilton Waikoloa Village661297.23 281.38 5.6 36 36 (2.0)11 13 (15.2)
Signia by Hilton Orlando Bonnet Creek1,009249.73 220.06 13.5 59 54 10.3 26 23 14.2 
Waldorf Astoria Orlando502417.28 353.35 18.1 34 29 19.3 14 11 32.7 
New York Hilton Midtown1,878207.88 189.87 9.5 54 51 5.2 (5)(4)(10.0)
Hilton New Orleans Riverside1,622153.24 180.02 (14.9)42 47 (12.2)16 20 (21.0)
Caribe Hilton652353.12 315.29 12.0 31 27 14.7 12 29.8 
Hilton Boston Logan Airport 604198.65 182.39 8.9 14 13 8.7 (4.3)
Hyatt Regency Boston502142.02 136.02 4.4 8.4 (54.6)
Hilton Santa Barbara Beachfront Resort360209.18 170.74 22.511 23.1 40.7 
Hyatt Regency Mission Bay Spa and Marina438178.01 158.57 12.3 13 12 14.1 29.2 
Casa Marina Key West, Curio Collection311693.60 633.58 9.5 29 26 9.5 15 13 12.1 
The Reach Key West, Curio Collection150598.00 562.23 6.4 11 11 0.6 3.6 
Hilton Chicago1,54471.16 80.72 (11.8)19 23 (16.2)(6)(3)(98.1)
Hilton Denver City Center613113.38 95.77 18.4 7.4 49.8 
DoubleTree Hotel Washington DC – Crystal City627125.38 137.11 (8.6)10 11 (4.2)(14.0)
Hilton McLean Tysons Corner458118.32 138.75 (14.7)(15.7)— (65.7)
JW Marriott San Francisco Union Square344376.59 296.35 27.1 16 13 26.2 46.7 
Juniper Hotel Cupertino, Curio Collection224172.23 133.75 28.8 30.0 — 125.0 
Total Core Hotels excluding Royal Palm15,385215.90 204.89 5.4 510 488 4.6 142 137 4.0 
Royal Palm South Beach Miami(2)
393— 309.76 (100.0)— 14 (100.0)(1)(116.8)
Total Core Hotels (20 Hotels)15,778210.52 207.50 1.5 510 502 1.7 141 144 (2.0)
Non-Core Hotels (11 Hotels)
4,689125.52 117.92 6.4 81 79 2.7 11 26.7 
Total Comparable Hotels (31 Hotels)
20,467$191.05 $186.96 2.2 %$591 $581 1.8 %$152 $153 (0.3)%

Core ADRCore OccupancyCore RevPAR
HotelsRooms1Q261Q25
Change(1)
1Q261Q25Change1Q261Q25
Change(1)
Resort107,362$341.59 $339.07 0.7 %80.0 %79.5 %0.5 % pts$273.18 $269.45 1.4 %
Urban66,503238.84 243.92 (2.1)65.6 63.2 2.4 156.72154.111.7 
Airport/Suburban41,913213.19 202.64 5.2 71.4 74.7 (3.3)152.31151.410.6 
All Types - Core Hotels2015,778$288.30 $287.54 0.3 %73.0 %72.1 %0.9 % pts$210.52 $207.50 1.5 %
______________________________________________
(1)Calculated based on unrounded numbers.
(2)The Royal Palm suspended operations in mid-May 2025 for a comprehensive renovation.
For the three months ended March 31, 2026, Park’s resort hotels drove the performance of its portfolio. The Signia by Hilton Orlando Bonnet Creek and Waldorf Astoria Orlando continued to benefit from the comprehensive renovation and expansion projects completed in early 2024, increasing both group and transient demand, which increased combined RevPAR by approximately 16% and resulted in a combined increase in food and beverage revenue of nearly 15%, or approximately $6 million, for the three months ended March 31, 2026 compared to the same period in 2025. The Hilton Hawaiian Village Waikiki Beach Resort and Hilton Waikoloa Village benefited from an increase in transient demand following the completion of the first phase of guestroom renovations at both hotels last year, with RevPAR at the Hilton Hawaiian Village Waikiki Beach Resort increasing slightly, despite the impact from severe storms, and RevPAR at the Hilton Waikoloa Village increasing nearly 6% for the three months ended March 31, 2026 compared to the same period in 2025. The Caribe Hilton in Puerto Rico benefited from a nearly 95% increase in group revenues, which increased RevPAR by 12% for the three months ended March 31, 2026 compared to the same period in 2025. The Casa Marina Key West, Curio Collection and The Reach Key West, Curio Collection both benefited from strong transient demand, with combined RevPAR increasing approximately 9% for the three months ended March 31, 2026 compared to the same period in 2025. Group and transient revenues at the Hilton Santa Barbara Beachfront Resort and Hyatt Regency Mission Bay Spa and Marina increased a combined 21% and 12%, respectively, driving increases in RevPAR of nearly 23% and 12%, respectively. Additionally, Park’s urban hotel performance was led by the JW Marriott San Francisco Union Square with RevPAR increasing over 27% as group and transient revenues each increased approximately 25%.
3


These increases were offset by the Royal Palm, which suspended operations in mid-May 2025 for a comprehensive renovation, impacting Core RevPAR by over 390 basis points for the three months ended March 31, 2026 compared to the same period in 2025, as well as the decrease in group and transient demand at the Hilton New Orleans Riverside, primarily due to the Super Bowl being held in New Orleans in 2025, which impacted Core RevPAR by nearly 170 basis points. In addition, group revenues at the Hilton Chicago declined nearly 24% for the three months ended March 31, 2026 compared to the same period in 2025, primarily due to a loss of non-repeating corporate events occurring last year during the typically low demand season. The New York Hilton Midtown also had a slight decrease in Hotel Adjusted EBITDA as a result of higher union-related, utility and other administrative expenses, despite RevPAR increasing nearly 10%.
Additionally, increases in hotel operating expenses were limited to approximately 2.5% for the first quarter of 2026 compared to the same period in 2025, which is within the lower end of the expected full-year range of 2.4% to 3.4%, despite headwinds from an inflationary environment.
Non-Core Disposition Initiative
The status of Park’s Non-Core dispositions since January 1, 2026 is as follows:
(unaudited, dollars in millions)
Status# of Hotels
Room Count
2025 Hotel Adjusted EBITDA(1)
Sold in 2026
2589$4
Remaining Non-Core Hotels To Be Sold
94,018$41
Remaining Safehold Leases(2)
3959$16
Total Remaining Non-Core Hotels124,977$57
______________________________________________
(1)Includes Park’s share from its Non-Core unconsolidated joint venture.
(2)Timing for the disposition of the Hilton Salt Lake City Center, DoubleTree Hotel San Diego - Mission Valley and DoubleTree Hotel Durango cannot be determined given ongoing litigation.
Balance Sheet and Liquidity
As of March 31, 2026, Park’s liquidity was approximately $2.0 billion, including $1 billion of available capacity under the senior unsecured revolving credit facility (“Revolver”) and the undrawn $800 million senior unsecured delayed draw term loan facility (“2025 Delayed Draw Term Loan”). Park expects to draw from both the Bonnet Creek Mortgage Loan and the 2025 Delayed Draw Term Loan to fully prepay, without penalty i) the $121 million secured mortgage loan encumbering the Hyatt Regency Boston at the end of the second quarter, and ii) the $1.275 billion secured mortgage loan encumbering the Hilton Hawaiian Village Waikiki Beach Resort during the third quarter. Park also intends to refinance the $152 million secured mortgage loan encumbering the Hilton Santa Barbara Beachfront Resort during the fourth quarter. As of March 31, 2026, Park’s Net Debt was approximately $3.8 billion, and the weighted average maturity of Park’s consolidated debt is 1.9 years.
4


Park had the following debt outstanding as of March 31, 2026:
(unaudited, dollars in millions)   
DebtCollateralInterest RateMaturity Date
As of
March 31, 2026
Fixed Rate Debt 
Mortgage loanHilton Denver City Center4.90%
September 2026(1)
$50 
Mortgage loanHyatt Regency Boston4.25%July 2026121 
Mortgage loanHilton Hawaiian Village Waikiki Beach Resort4.20%November 20261,275 
Mortgage loanHilton Santa Barbara Beachfront Resort4.17%December 2026152 
Mortgage loanDoubleTree Hotel Ontario Airport5.37%May 202730 
2028 Senior NotesUnsecured5.88%October 2028725 
2029 Senior NotesUnsecured4.88%May 2029750 
2030 Senior NotesUnsecured7.00%February 2030550 
Finance lease obligations6.88%2027 to 2030
Total Fixed Rate Debt 
5.11%(2)
 3,654 
Variable Rate Debt
Revolver(3)
Unsecured
SOFR + 2.25%
September 2029— 
2024 Term Loan
Unsecured
SOFR + 2.20%
May 2027200 
2025 Delayed Draw Term Loan(3)
Unsecured
SOFR + 2.20%
January 2030— 
Total Variable Rate Debt5.88% 200 
Less: unamortized deferred financing costs and discount  (16)
Total Debt(4)
5.15%(2)
$3,838 
_____________________________________________
(1)The loan matures in August 2042 but became callable by the lender in August 2022 with six months notice. As of March 31, 2026, Park had not received notice from the lender.
(2)Calculated on a weighted average basis.
(3)As of April 30, 2026, Park has approximately $1 billion of available capacity under the Revolver with no outstanding letters of credit and $800 million of its 2025 Delayed Draw Term Loan available.
(4)Excludes $130 million of Park’s share of debt of its unconsolidated joint ventures.

Capital Investments
During the first quarter of 2026, Park spent $83 million on capital improvements at its hotels, and expects to spend between $230 million to $260 million in capital expenditures during 2026. During the first quarter of 2026, Park successfully completed the second and final phase of guestroom renovations and room conversions, totaling approximately $85 million that began in 2025, at two towers of its flagship properties in Hawaii – the 822-room Rainbow Tower at the Hilton Hawaiian Village Waikiki Beach Resort and the 414-room Palace Tower at the Hilton Waikoloa Village. Additionally, in January 2026, Park completed the second of three phases of guestroom renovations, which also commenced in 2025 and totaled over $30 million, in the 1,169-room main tower at the Hilton New Orleans Riverside.

The comprehensive renovation at the Royal Palm, which began in mid-May 2025 and includes a full renovation of all 393 guestrooms at the oceanfront hotel, along with the addition of 11 new guestrooms, is expected to generate a 15% to 20% return on investment. Hotel operations were suspended beginning in mid-May 2025 with an expected reopening in June 2026. Additionally, Park expects to begin $96 million of renovations at the 348-room Ali’i Tower at the Hilton Hawaiian Village Waikiki Beach Resort, along with the addition of three new guestrooms at the premium oceanfront tower, during the third quarter of 2026, continuing its upgrades of the iconic hotel, and expects to complete the third and final phase of the main tower at the Hilton New Orleans Riverside during the fourth quarter of 2026.

Dividends
Park declared a first quarter 2026 cash dividend of $0.25 per share to stockholders of record as of March 31, 2026. The first quarter dividend was paid on April 15, 2026.

On April 24, 2026, Park declared a second quarter 2026 cash dividend of $0.25 per share to be paid on July 15, 2026 to stockholders of record as of June 30, 2026. The declared dividends translate to an annualized yield of approximately 9.0% based on Park’s recent trading levels.
5


Full-Year 2026 Outlook
Park expects full-year 2026 operating results to be as follows:
(unaudited, dollars in millions, except per share amounts and RevPAR)
Full-Year 2026 Outlook
as of April 30, 2026
Full-Year 2026 Outlook
as of February 19, 2026
Change at
Midpoint
MetricLowHighLowHigh
RevPAR$192 $196 $190 $194 $
RevPAR change vs. 20250.5 %2.5 %0.0 %2.0 %50  bps
Net income$66 $96 $69 $99 $(3)
Net income attributable to stockholders$58 $88 $62 $92 $(4)
Earnings per share – Diluted(1)
$0.29 $0.44 $0.31 $0.46 $(0.02)
Adjusted EBITDA$587 $617 $580 $610 $
Adjusted FFO per share – Diluted(1)
$1.74 $1.90 $1.73 $1.89 $0.01 
______________________________________________
(1)Amounts are calculated based on unrounded numbers.
Park’s outlook is based in part on the following assumptions:
Includes the impact of renovations at the Royal Palm of 30 basis points to RevPAR growth;
Includes approximately $13 million of incremental interest expense from the expected refinancing of $1.4 billion of mortgage debt maturing in 2026;
Operating expenses for Park’s hotels are expected to increase 2.4% to 3.4%;
Fully diluted weighted average shares for the full-year 2026 of 200 million; and
Park’s current portfolio as of April 30, 2026 and does not take into account potential future acquisitions, dispositions or any financing transactions, except as noted above, which could result in a material change to Park’s outlook.
Park’s full-year 2026 outlook is based on several factors, many of which are outside the Company’s control, including uncertainty surrounding macroeconomic factors, such as inflation, changes in interest rates and the possibility of an economic recession or slowdown, as well as the assumptions set forth above, all of which are subject to change. Additionally, Park’s full-year 2026 outlook does not include assumptions around the incremental impact of tariff announcements (including any foreign tariffs announced in response to changes in U.S. trade policy), changes in travel patterns to or in the U.S. as a result of foreign conflicts, disapproval of U.S. foreign or domestic policy, or government or agency shutdowns as the net effect of such announcements or events cannot be ascertained or quantified at this time.
Supplemental Disclosures
In conjunction with this release, Park has furnished a financial supplement with additional disclosures on its website. Visit www.pkhotelsandresorts.com for more information. Park has no obligation to update any of the information provided to conform to actual results or changes in Park’s portfolio, capital structure or future expectations.
Conference Call
Park will host a conference call for investors and other interested parties to discuss first quarter 2026 results on May 1, 2026 beginning at 11 a.m. Eastern Time. Participants may listen to the live webcast by logging onto the Investors section of the website at www.pkhotelsandresorts.com. Alternatively, participants may listen to the live call by dialing (877) 451-6152 in the United States or (201) 389-0879 internationally and requesting Park Hotels & Resorts’ First Quarter 2026 Earnings Conference Call. Participants are encouraged to dial into the call or link to the webcast at least ten minutes prior to the scheduled start time.
A replay of the webcast will be available within 24 hours after the live event on the Investors section of Park’s website.
6


Forward-Looking Statements
This press release 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, including the use of proceeds from Park’s 2025 Delayed Draw Term Loan and its Bonnet Creek Mortgage Loan, and the anticipated repayment and refinancing of certain of Park’s indebtedness, the completion of capital allocation priorities and expected returns on such projects, the expected repurchase of Park’s stock, the impact from macroeconomic factors (including elevated inflation and interest rates, potential economic slowdown or a recession and geopolitical conflicts or trends, including trade policy, travel barriers or changes in travel preferences for U.S. destinations, including as a result of government and agency shutdowns), the effects of competition and the effects of future legislation, executive action or regulations, tariffs, the expected completion of anticipated dispositions, including of Park’s Non-Core hotels (as defined below), and the declaration, payment and any change in amounts 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,” “hopes” or the negative version of these words or other comparable words. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond Park’s control and which could materially affect its results of operations, financial condition, cash flows, performance or future achievements or events.
All such forward-looking statements are based on current expectations of management and therefore involve estimates and assumptions that are subject to risks, uncertainties and other factors that could cause actual results to differ materially from the results expressed in these forward-looking statements. You should not put undue reliance on any forward-looking statements 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, 2025, as such factors may be updated from time to time in Park’s filings with the Securities and Exchange Commission (“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.
Non-GAAP Financial Measures
Park presents certain non-GAAP financial measures in this press release, including Nareit FFO attributable to stockholders, Adjusted FFO attributable to stockholders, FFO per share, Adjusted FFO per share, EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA, Hotel Adjusted EBITDA margin and Net Debt. 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 press release including the “Definitions” section for additional information and reconciliations of such non-GAAP financial measures.
About Park
Park is one of the largest publicly-traded lodging real estate investment trusts (“REIT”) with a diverse portfolio of iconic and market-leading hotels and resorts with significant underlying real estate value. Park’s portfolio currently consists of 33 premium-branded hotels and resorts with over 22,000 rooms primarily located in prime city center and resort locations. Visit www.pkhotelsandresorts.com for more information.
7


PARK HOTELS & RESORTS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except share and per share data)
March 31, 2026December 31, 2025
ASSETS(unaudited)
Property and equipment, net$6,976 $6,955 
Assets held for sale, net— 14 
Intangibles, net41 41 
Cash and cash equivalents156 232 
Restricted cash34 32 
Accounts receivable, net of allowance for doubtful accounts of $3 and $2
142 116 
Prepaid expenses66 60 
Other assets77 80 
Operating lease right-of-use assets166 170 
TOTAL ASSETS (variable interest entities – $207 and $207)
$7,658 $7,700 
LIABILITIES AND EQUITY  
Liabilities  
Debt$3,838 $3,838 
Accounts payable and accrued expenses225 198 
Dividends payable50 56 
Due to hotel managers104 134 
Other liabilities201 189 
Operating lease liabilities207 209 
Total liabilities (variable interest entities – $197 and $198)
4,625 4,624 
Stockholders’ Equity
Common stock, par value $0.01 per share, 6,000,000,000 shares authorized, 202,511,845 shares issued and 201,249,407 shares outstanding as of March 31, 2026 and 200,938,658 shares issued and 199,901,086 shares outstanding as of December 31, 2025
Additional paid-in capital4,023 4,031 
Accumulated deficit(937)(902)
Total stockholders’ equity3,088 3,131 
Noncontrolling interests(55)(55)
Total equity3,033 3,076 
TOTAL LIABILITIES AND EQUITY$7,658 $7,700 
8


PARK HOTELS & RESORTS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in millions, except per share data)
Three Months Ended March 31,
20262025
Revenues
Rooms$356 $363 
Food and beverage182 182 
Ancillary hotel60 63 
Other24 22 
Total revenues622 630 
Operating expenses
Rooms97 100 
Food and beverage122 123 
Other departmental and support145 151 
Other property54 57 
Management fees30 30 
Impairment70 
Depreciation and amortization64 69 
Corporate general and administrative18 18 
Other24 21 
Total expenses559 639 
Loss on sale of assets, net(1)— 
Gain on derecognition of assets— 16 
Operating income62 
Interest income
Interest expense(51)(52)
Interest expense associated with hotels in receivership— (16)
Equity in earnings from investments in affiliates— 
Other gain, net— 
Income (loss) before income taxes13 (56)
Income tax expense
(1)(1)
Net income (loss)12 (57)
Net income attributable to noncontrolling interests(1)— 
Net income (loss) attributable to stockholders$11 $(57)
Earnings (loss) per share:
Earnings (loss) per share – Basic$0.05 $(0.29)
Earnings (loss) per share – Diluted$0.05 $(0.29)
Weighted average shares outstanding – Basic199200
Weighted average shares outstanding – Diluted200200
9


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
EBITDA AND ADJUSTED EBITDA
(unaudited, in millions)Three Months Ended
March 31,
20262025
Net income (loss)$12 $(57)
Depreciation and amortization expense64 69 
Interest income(1)(3)
Interest expense51 52 
Interest expense associated with hotels in receivership(1)
— 16 
Income tax expense
Interest income and expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates— 
EBITDA127 80 
Loss on sale of assets, net
— 
Gain on derecognition of assets(1)
— (16)
Share-based compensation expense
Impairment70 
Other items
Adjusted EBITDA$143 $144 
______________________________________________
(1)For the three months ended March 31, 2025, represents accrued interest expense associated with the default of the $725 million non-recourse CMBS loan (“SF Mortgage Loan”), which was offset by a gain on derecognition for the corresponding increase of the contract asset on Park’s condensed consolidated balance sheets. The SF Mortgage Loan was assumed by the buyer of the 1,921-room Hilton San Francisco Union Square and the 1,024-room Parc 55 San Francisco – a Hilton Hotel (collectively, the “Hilton San Francisco Hotels”), which were sold by the court-appointed receiver on November 21, 2025.

10


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
HOTEL ADJUSTED EBITDA AND HOTEL ADJUSTED EBITDA MARGIN
COMPARABLE AND CORE HOTELS
(unaudited, dollars in millions)Three Months Ended
March 31,
20262025
Adjusted EBITDA$143 $144 
Less: Adjusted EBITDA from investments in affiliates(6)(8)
Add: All other(1)
14 15 
Hotel Adjusted EBITDA151 151 
Less: Adjusted EBITDA from hotels disposed of
Comparable Hotel Adjusted EBITDA152 153 
Less: Adjusted EBITDA from Non-Core hotels(11)(9)
Core Hotel Adjusted EBITDA$141 $144 
Three Months Ended
March 31,
20262025
Total Revenues$622 $630 
Less: Other revenue(24)(22)
Less: Revenues from hotels disposed of(7)(27)
Comparable Hotel Revenues591 581 
Less: Hotel Revenues from Non-Core hotels(81)(79)
Core Hotel Revenues$510 $502 
Three Months Ended March 31,
20262025
Change(2)
Total Revenues$622 $630 (1.4)%
Operating income$62 $798.4 %
Operating income margin(2)
9.9 %1.1%880  bps
Comparable Hotel Revenues$591 $581 1.8 %
Comparable Hotel Adjusted EBITDA$152 $153 (0.3)%
Comparable Hotel Adjusted EBITDA margin(2)
25.8%26.4%(60)bps
Core Hotel Revenues$510 $502 1.7 %
Core Hotel Adjusted EBITDA$141 $144 (2.0)%
Core Hotel Adjusted EBITDA margin(2)
27.7 %28.7%(100) bps
______________________________________________
(1)Includes other revenues and other expenses, non-income taxes on TRS leases included in other property expenses and corporate general and administrative expenses in the condensed consolidated statements of operations.
(2)Percentages are calculated based on unrounded numbers.
11


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
HOTEL ADJUSTED EBITDA
COMPARABLE, CORE AND NON-CORE HOTELS


(unaudited, in millions)Three Months Ended March 31, 2026
TotalCore HotelsNon-Core Hotels
Rooms$356 $299 $57 
Food and beverage182 157 25 
Ancillary hotel60 54 
Total hotel revenues598 510 88 
Less:
Rooms expense97 80 17 
Food and beverage expense122 106 16 
Other departmental and support expense145 117 28 
Management fees30 26 
Other property expenses(1)
53 40 13 
Total hotel expenses447 369 78 
Hotel Adjusted EBITDA151 141 10 
Less: Adjusted EBITDA from hotels disposed of — 
Comparable Hotel Adjusted EBITDA$152 $141 $11 
______________________________________________
(1)Total other property expenses primarily include real and personal property taxes, other local taxes, ground rent, equipment rent and property insurance incurred in the normal course of business.
12



PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
NAREIT FFO AND ADJUSTED FFO
(unaudited, in millions, except per share data)
Three Months Ended
March 31,
20262025
Net income (loss) attributable to stockholders$11 $(57)
Depreciation and amortization expense64 69 
Depreciation and amortization expense attributable to noncontrolling interests(1)(1)
Loss on sale of assets, net
— 
Gain on derecognition of assets(1)
— (16)
Impairment70 
Equity investment adjustments:
Equity in earnings from investments in affiliates
(1)— 
Pro rata FFO of investments in affiliates— 
Nareit FFO attributable to stockholders79 66 
Share-based compensation expense
Interest expense associated with hotels in receivership(1)
— 16 
Other items
Adjusted FFO attributable to stockholders$90 $92 
Nareit FFO per share – Diluted(2)
$0.39 $0.33 
Adjusted FFO per share – Diluted(2)
$0.45 $0.46 
Weighted average shares outstanding – Diluted
200 200 
______________________________________________
(1)For the three months ended March 31, 2025, represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain on derecognition for the corresponding increase of the contract asset on Park’s condensed consolidated balance sheets. The SF Mortgage Loan was assumed by the buyer of the Hilton San Francisco Hotels, which were sold by the court-appointed receiver on November 21, 2025.
(2)Per share amounts are calculated based on unrounded numbers.
13


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
NET DEBT
(unaudited, in millions)
March 31, 2026
Debt$3,838 
Add: unamortized deferred financing costs and discount16 
Debt, excluding unamortized deferred financing cost, premiums and discounts3,854 
Add: Park’s share of unconsolidated affiliates debt, excluding unamortized deferred financing costs
130 
Less: cash and cash equivalents(156)
Less: restricted cash(34)
Net Debt$3,794 
14


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
OUTLOOK – EBITDA AND ADJUSTED EBITDA
(unaudited, in millions)Year Ending
December 31, 2026
 
Low Case
High Case
Net income$66 $96 
Depreciation and amortization expense252 252 
Interest income(5)(5)
Interest expense222 222 
Income tax expense
Interest expense, income tax and depreciation and amortization included in equity in earnings
   from investments in affiliates
EBITDA545 575 
Loss on sales of assets, net
Share-based compensation expense19 19 
Impairment
Other items16 16 
Adjusted EBITDA$587 $617 
15


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
OUTLOOK – NAREIT FFO ATTRIBUTABLE TO STOCKHOLDERS AND
ADJUSTED FFO ATTRIBUTABLE TO STOCKHOLDERS
(unaudited, in millions except per share data)Year Ending
December 31, 2026
Low Case High Case
Net income attributable to stockholders$58 $88 
Depreciation and amortization expense252 252 
Depreciation and amortization expense attributable to noncontrolling interests(3)(3)
Loss on sales of assets, net
Impairment
Equity investment adjustments:
Equity in earnings from investments in affiliates(5)(5)
Pro rata FFO of equity investments
Nareit FFO attributable to stockholders314 344 
Share-based compensation expense19 19 
Other items16 18 
Adjusted FFO attributable to stockholders$349 $381 
Adjusted FFO per share – Diluted(1)
$1.74 $1.90 
Weighted average diluted shares outstanding200200
______________________________________________
(1)Per share amounts are calculated based on unrounded numbers.
16


PARK HOTELS & RESORTS INC.
DEFINITIONS
Comparable
The Company presents certain data for its consolidated hotels on a Comparable basis as supplemental information for investors: Comparable Hotel Revenues, Comparable RevPAR, Comparable Occupancy, Comparable ADR, Comparable Hotel Adjusted EBITDA and Comparable Hotel Adjusted EBITDA Margin. The Company presents Comparable hotel results to help the Company and its investors evaluate the ongoing operating performance of its hotels. The Company’s Comparable hotel financial data includes results from Park’s consolidated hotels and property acquisitions as though such acquisitions occurred on the earliest period presented. Additionally, Comparable hotel financial data excludes results from property dispositions that have occurred prior to April 30, 2026.
Core/Non-Core
The Company’s Core portfolio includes 20 of Park’s consolidated hotels and 1 of Park’s unconsolidated hotels and consists primarily of hotels and resorts that cater to group and leisure demand. As of March 31, 2026, Park’s Non-Core portfolio included 12 consolidated hotels and 1 unconsolidated hotel. As of April 30, 2026, Park had 11 consolidated hotels and 1 unconsolidated hotel remaining in its Non-Core portfolio. Financial data presented for Park’s Core and Non-Core hotels are based on its consolidated hotels only.
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 (loss) excluding depreciation and amortization, interest income, interest expense, income taxes and also interest income and 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 the following items that are not reflective of Park’s ongoing operating performance or incurred in the normal course of business, and thus, excluded from management’s analysis in making day-to-day operating decisions and evaluations of Park’s operating performance against other companies within its industry:
Gains or losses on sales of assets for both consolidated and unconsolidated investments;
Costs associated with hotel acquisitions or dispositions expensed during the period;
Severance expense;
Share-based compensation expense;
Impairment losses and casualty gains or 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, which excludes 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.
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin are not recognized terms under United States (“U.S.”) GAAP and should not be considered as alternatives to net income (loss) or other measures of financial performance or liquidity derived in accordance with U.S. GAAP. In addition, the Company’s definitions of EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin may not be comparable to similarly titled measures of other companies.
The Company believes that EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin provide useful information to investors about the Company and its financial condition and results of operations for the following reasons: (i) EBITDA, Adjusted EBITDA, Hotel Adjusted
17


EBITDA and Hotel Adjusted EBITDA margin are among the measures used by the Company’s management team to make day-to-day operating decisions and evaluate its operating performance between periods and between REITs by removing the effect of its capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from its operating results; and (ii) EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations across companies in the industry.
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin have limitations as analytical tools and should not be considered either in isolation or as a substitute for net income (loss) or other methods of analyzing the Company’s operating performance and results as reported under U.S. GAAP. Because of these limitations, EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA should not be considered as discretionary cash available to the Company to reinvest in the growth of its business or as measures of cash that will be available to the Company to meet its obligations. Further, the Company does not use or present EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin as measures of liquidity or cash flows.
Nareit FFO attributable to stockholders, Adjusted FFO attributable to stockholders, Nareit FFO per share – diluted and Adjusted FFO per share – diluted
Nareit FFO attributable to stockholders and Nareit FFO per diluted share (defined as set forth below) are presented herein as non-GAAP measures of the Company’s performance. The Company calculates funds from (used in) operations (“FFO”) attributable to stockholders for a given operating period in accordance with standards established by the National Association of Real Estate Investment Trusts (“Nareit”), as net income (loss) attributable to stockholders (calculated in accordance with U.S. GAAP), excluding depreciation and amortization, gains or losses on sales of assets, impairment, and the cumulative effect of changes in accounting principles, plus adjustments for unconsolidated joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect the Company’s pro rata share of the FFO of those entities on the same basis. As noted by Nareit in its December 2018 “Nareit Funds from Operations White Paper – 2018 Restatement,” since real estate values historically have risen or fallen with market conditions, many industry investors have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. For these reasons, Nareit adopted the FFO metric in order to promote an industry-wide measure of REIT operating performance. The Company believes Nareit FFO provides useful information to investors regarding its operating performance and can facilitate comparisons of operating performance between periods and between REITs. The Company’s presentation may not be comparable to FFO reported by other REITs that do not define the terms in accordance with the current Nareit definition, or that interpret the current Nareit definition differently. The Company calculates Nareit FFO per diluted share as Nareit FFO divided by the number of fully diluted shares outstanding during a given operating period.
The Company also presents Adjusted FFO attributable to stockholders and Adjusted FFO per diluted share when evaluating its performance because management believes that the exclusion of certain additional items described below provides useful supplemental information to investors regarding the Company’s ongoing operating performance. Management historically has made the adjustments detailed below in evaluating its performance and in its annual budget process. Management believes that the presentation of Adjusted FFO provides useful supplemental information that is beneficial to an investor’s complete understanding of operating performance. The Company adjusts Nareit FFO attributable to stockholders for the following items, which may occur in any period, and refers to this measure as Adjusted FFO attributable to stockholders:
Costs associated with hotel acquisitions or dispositions expensed during the period;
Severance expense;
Share-based compensation expense;
Casualty gains or losses; and
Other items that management believes are not representative of the Company’s current or future operating performance.    




18


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) debt 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.
Occupancy
Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels. Occupancy measures the utilization of the Company’s hotels’ available capacity. Management uses Occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help management determine achievable Average Daily Rate (“ADR”) levels as demand for rooms increases or decreases.
Average Daily Rate
ADR (or rate) represents rooms revenue divided by total number of room nights sold in a given period. ADR measures average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. ADR is a commonly used performance measure in the hotel industry, and management uses ADR to assess pricing levels that the Company is able to generate by type of customer, as changes in rates have a more pronounced effect on overall revenues and incremental profitability than changes in Occupancy, as described above.
Revenue per Available Room
Revenue per Available Room (“RevPAR”) represents rooms revenue divided by the total number of room nights available to guests for a given period. Management considers RevPAR to be a meaningful indicator of the Company’s performance as it provides a metric correlated to two primary and key factors of operations at a hotel or group of hotels: Occupancy and ADR. RevPAR is also a useful indicator in measuring performance over comparable periods.
Total RevPAR
Total RevPAR represents rooms, food and beverage and other hotel revenues divided by the total number of room nights available to guests for a given period. Management considers Total RevPAR to be a meaningful indicator of the Company’s performance as approximately one-third of revenues are earned from food and beverage and other hotel revenues. Total RevPAR is also a useful indicator in measuring performance over comparable periods.
19
hhvcovera.jpg
Exhibit 99.2
FIRST QUARTER 2026
SUPPLEMENTAL DATA
MARCH 31, 2026
slidelayoutv2a.jpg
2
ABOUT PARK AND SAFE HARBOR DISCLOSURE
About Park Hotels & Resorts Inc.
Park (NYSE: PK) is one of the largest publicly-traded lodging real estate investment trusts (“REIT”) with a diverse portfolio of iconic and market-leading hotels and
resorts with significant underlying real estate value. Park’s portfolio currently consists of 33 premium-branded hotels and resorts with over 22,000 rooms primarily
located in prime city center and resort locations. Visit www.pkhotelsandresorts.com for more information.
Forward-Looking Statements
This supplement 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, including the use of proceeds from Park’s $800 million senior unsecured
delayed draw term loan facility (“2025 Delayed Draw Term Loan”) and Park’s $700 million delayed draw loan facility (“Bonnet Creek Mortgage Loan”), which will be
secured by the 1,009-room Signia by Hilton Orlando Bonnet Creek and 502-room Waldorf Astoria Bonnet Creek and associated golf course (collectively, the
“Bonnet Creek complex”) when drawn upon, and the anticipated repayment and refinancing of certain of Park’s indebtedness, the completion of capital allocation
priorities, the expected repurchase of Park’s stock, the impact from macroeconomic factors (including elevated inflation and interest rates, potential economic
slowdown or a recession and geopolitical conflicts or trends, including trade policy, travel barriers or changes in travel preferences for U.S. destinations, including
as a result of government and agency shutdowns), the effects of competition and the effects of future legislation, executive action or regulations, tariffs, the
expected completion of anticipated dispositions, including of Park’s Non-Core hotels (as defined below), and the declaration, payment and any change in amounts
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,” “hopes” or the negative version of these words or other comparable words. You should
not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond Park’s
control and which could materially affect its results of operations, financial condition, cash flows, performance or future achievements or events.  
All such forward-looking statements are based on current expectations of management and therefore involve estimates and assumptions that are subject to risks,
uncertainties and other factors that could cause actual results to differ materially from the results expressed in these forward-looking statements. You should not
put undue reliance on any forward-looking statements 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, 2025, as such factors may be updated from time to time in Park’s
filings with the Securities and Exchange Commission (“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 presents certain non-generally accepted accounting principles (“GAAP”) financial measures in this presentation, including Nareit FFO attributable to
stockholders, Adjusted FFO attributable to stockholders, FFO per share, Adjusted FFO per share, 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.
toca.jpg
3
HILTON NEW ORLEANS RIVERSIDE
TABLE OF CONTENTS
Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
4
Supplementary Financial Information  . . . . . . . . . . . . . . . . . . . .
7
Outlook and Assumptions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
14
Portfolio and Operating Metrics  . . . . . . . . . . . . . . . . . . . . . . . . .
18
Properties Acquired and Sold . . . . . . . . . . . . . . . . . . . . . . . . . . .
23
Comparable Supplementary Financial Information . . . . . . . . .
26
Capital Structure . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
31
Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
33
Analyst Coverage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
38
waorlandodividercovera.jpg
4
WALDORF ASTORIA ORLANDO
FINANCIAL
STATEMENTS
slidelayoutv2a.jpg
5
HILTON WAIKOLOA VILLAGE
FINANCIAL STATEMENTS
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except share and per share data)
March 31, 2026
December 31, 2025
(unaudited)
ASSETS
Property and equipment, net
$6,976
$6,955
Assets held for sale, net
14
Intangibles, net
41
41
Cash and cash equivalents
156
232
Restricted cash
34
32
Accounts receivable, net of allowance for doubtful accounts of $3 and $2
142
116
Prepaid expenses
66
60
Other assets
77
80
Operating lease right-of-use assets
166
170
TOTAL ASSETS (variable interest entities – $207 and $207)
$7,658
$7,700
LIABILITIES AND EQUITY
Liabilities
Debt
$3,838
$3,838
Accounts payable and accrued expenses
225
198
Dividends payable
50
56
Due to hotel managers
104
134
Other liabilities
201
189
Operating lease liabilities
207
209
Total liabilities (variable interest entities – $197 and $198)
4,625
4,624
Stockholders’ Equity
Common stock, par value $0.01 per share, 6,000,000,000 shares authorized, 202,511,845 shares
issued and 201,249,407 shares outstanding as of March 31, 2026 and 200,938,658 shares issued
and 199,901,086 shares outstanding as of December 31, 2025
2
2
Additional paid-in capital
4,023
4,031
Accumulated deficit
(937)
(902)
Total stockholders’ equity
3,088
3,131
Noncontrolling interests
(55)
(55)
Total equity
3,033
3,076
TOTAL LIABILITIES AND EQUITY
$7,658
$7,700
slidelayoutv2a.jpg
6
HILTON WAIKOLOA VILLAGE
FINANCIAL STATEMENTS
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in millions, except per share data)
Three Months Ended March 31,
2026
2025
Revenues
Rooms
$356
$363
Food and beverage
182
182
Ancillary hotel
60
63
Other
24
22
Total revenues
622
630
Operating expenses
Rooms
97
100
Food and beverage
122
123
Other departmental and support
145
151
Other property
54
57
Management fees
30
30
Impairment
5
70
Depreciation and amortization
64
69
Corporate general and administrative
18
18
Other
24
21
Total expenses
559
639
Loss on sale of assets, net
(1)
Gain on derecognition of assets
16
Operating income
62
7
Interest income
1
3
Interest expense
(51)
(52)
Interest expense associated with hotels in receivership
(16)
Equity in earnings from investments in affiliates
1
Other gain, net
2
Income (loss) before income taxes
13
(56)
Income tax expense
(1)
(1)
Net income (loss)
12
(57)
Net income attributable to noncontrolling interests
(1)
Net income (loss) attributable to stockholders
$11
$(57)
Earnings (loss) per share:
Earnings (loss) per share – Basic
$0.05
$(0.29)
Earnings (loss) per share – Diluted
$0.05
$(0.29)
Weighted average shares outstanding – Basic
199
200
Weighted average shares outstanding – Diluted
200
200
newyorkdividercovera.jpg
7
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY
FINANCIAL
INFORMATION
slidelayoutv2a.jpg
8
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
EBITDA AND ADJUSTED EBITDA
(unaudited, in millions)
Three Months Ended March 31,
2026
2025
Net income (loss)
$12
$(57)
Depreciation and amortization expense
64
69
Interest income
(1)
(3)
Interest expense
51
52
Interest expense associated with hotels in receivership(1)
16
Income tax expense
1
1
Interest income and expense, income tax and depreciation and amortization included in equity in earnings
from investments in affiliates
2
EBITDA
127
80
Loss on sale of assets, net
1
Gain on derecognition of assets(1)
(16)
Share-based compensation expense
4
4
Impairment
5
70
Other items
6
6
Adjusted EBITDA
$143
$144
_____________________________________
(1)For the three months ended March 31, 2025, represents accrued interest expense associated with the default of the $725 million non-recourse CMBS loan (“SF Mortgage Loan”), which was offset by a
gain on derecognition for the corresponding increase of the contract asset on Park’s condensed consolidated balance sheets. The SF Mortgage Loan was assumed by the buyer of the 1,921-room
Hilton San Francisco Union Square and the 1,024-room Parc 55 San Francisco – a Hilton Hotel (collectively, the “Hilton San Francisco Hotels”), which were sold by the court-appointed receiver on
November 21, 2025.
slidelayoutv2a.jpg
9
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
COMPARABLE AND CORE HOTEL ADJUSTED EBITDA, HOTEL REVENUES AND
HOTEL ADJUSTED EBITDA MARGIN
(unaudited, dollars in millions)
Three Months Ended March 31,
2026
2025
Adjusted EBITDA
$143
$144
Less: Adjusted EBITDA from investments in affiliates
(6)
(8)
Add: All other(1)
14
15
Hotel Adjusted EBITDA
151
151
Less: Adjusted EBITDA from hotels disposed of
1
2
Comparable Hotel Adjusted EBITDA
152
153
Less: Adjusted EBITDA from Non-Core hotels
(11)
(9)
Core Hotel Adjusted EBITDA
$141
$144
Three Months Ended March 31,
2026
2025
Total Revenues
$622
$630
Less: Other revenue
(24)
(22)
Less: Revenues from hotels disposed of
(7)
(27)
Comparable Hotel Revenues
591
581
Less: Hotel Revenues from Non-Core hotels
(81)
(79)
Core Hotel Revenues
$510
$502
Three Months Ended March 31,
2026
2025
Change(2)
Total Revenues
$622
$630
(1.4)%
Operating income
$62
$7
798.4%
Operating income margin(2)
9.9%
1.1%
880 bps
Comparable Hotel Revenues
$591
$581
1.8%
Comparable Hotel Adjusted EBITDA
$152
$153
(0.3)%
Comparable Hotel Adjusted EBITDA margin(2)
25.8%
26.4%
(60) bps
Core Hotel Revenues
$510
$502
1.7%
Core Hotel Adjusted EBITDA
$141
$144
(2.0)%
Core Hotel Adjusted EBITDA margin(2)
27.7%
28.7%
(100) bps
______________________________________________________________
(1)Includes other revenues and other expenses, non-income taxes on TRS leases included in other property expenses and corporate general and administrative expenses in the condensed consolidated
statements of operations.
(2)Percentages are calculated based on unrounded numbers.
slidelayoutv2a.jpg
10
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
COMPARABLE, CORE AND NON-CORE HOTEL ADJUSTED EBITDA
(unaudited, in millions)
Three Months Ended March 31, 2026
Total
Core Hotels
Non-Core Hotels
Hotel Revenues
Rooms
$356
$299
$57
Food and beverage
182
157
25
Ancillary hotel
60
54
6
Total hotel revenues
598
510
88
Less:
Rooms expense
97
80
17
Food and beverage expense
122
106
16
Other departmental and support expense
145
117
28
Management fees
30
26
4
Other property expenses(1)
53
40
13
Total hotel expenses
447
369
78
Hotel Adjusted EBITDA
151
141
10
Less: Adjusted EBITDA from hotels disposed of
1
1
Comparable Hotel Adjusted EBITDA
$152
$141
$11
______________________________________________________________
(1)Total other property expenses primarily include real and personal property taxes, other local taxes, ground rent, equipment rent and property insurance incurred in the normal course of business.
slidelayoutv2a.jpg
11
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
NAREIT FFO AND ADJUSTED FFO
(unaudited, in millions, except per share data)
Three Months Ended March 31,
2026
2025
Net income (loss) attributable to stockholders
$11
$(57)
Depreciation and amortization expense
64
69
Depreciation and amortization expense attributable to noncontrolling interests
(1)
(1)
Loss on sale of assets, net
1
Gain on derecognition of assets(1)
(16)
Impairment
5
70
Equity investment adjustments:
Equity in earnings from investments in affiliates
(1)
Pro rata FFO of investments in affiliates
1
Nareit FFO attributable to stockholders
79
66
Share-based compensation expense
4
4
Interest expense associated with hotels in receivership(1)
16
Other items
7
6
Adjusted FFO attributable to stockholders
$90
$92
Nareit FFO per share – Diluted(2)
$0.39
$0.33
Adjusted FFO per share – Diluted(2)
$0.45
$0.46
Weighted average shares outstanding – Diluted(3)
200
200
__________________________________________________________________________
(1)For the three months ended March 31, 2025, represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain on derecognition for the
corresponding increase of the contract asset on Park’s condensed consolidated balance sheets. The SF Mortgage Loan was assumed by the buyer of the Hilton San Francisco Hotels, which were sold
by the court-appointed receiver on November 21, 2025.
(2)Per share amounts are calculated based on unrounded numbers.
(3)Derived from Park’s earnings per share calculations for each period presented; for shares outstanding as of March 31, 2026, see page 5.
slidelayoutv2a.jpg
12
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
GENERAL AND ADMINISTRATIVE EXPENSES
(unaudited, in millions)
Three Months Ended March 31,
2026
2025
Corporate general and administrative expenses
$18
$18
Less:
Share-based compensation expense
4
4
Other corporate expenses
1
1
G&A, excluding expenses not included in Adjusted EBITDA
$13
$13
slidelayoutv2a.jpg
13
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
NET DEBT AND NET DEBT TO COMPARABLE ADJUSTED EBITDA RATIO
(unaudited, in millions)
March 31, 2026
December 31, 2025
Debt
$3,838
$3,838
Add: unamortized deferred financing costs and discount
16
18
Debt, excluding unamortized deferred financing cost, premiums and discounts
3,854
3,856
Add: Park’s share of unconsolidated affiliates debt, excluding unamortized deferred financing costs
130
129
Less: cash and cash equivalents
(156)
(232)
Less: restricted cash
(34)
(32)
Net Debt
$3,794
$3,721
TTM Comparable Adjusted EBITDA(1)
$601
$602
Net Debt to TTM Comparable Adjusted EBITDA ratio
6.31x
6.18x
_____________________________________
(1)See pages 28 and 29 for trailing twelve months (“TTM”) Comparable Adjusted EBITDA as of March 31, 2026 and December 31, 2025, respectively.
casamarinaa.jpg
14
CASA MARINA KEY WEST, CURIO COLLECTION
OUTLOOK AND
ASSUMPTIONS
slidelayoutv2a.jpg
15
CASA MARINA KEY WEST, CURIO COLLECTION
OUTLOOK AND ASSUMPTIONS
FULL-YEAR 2026 OUTLOOK
Park expects full-year 2026 operating results to be as follows:
(unaudited, dollars in millions, except per share amounts and RevPAR)
Full-Year 2026 Outlook
as of April 30, 2026
Full-Year 2026 Outlook
as of February 19, 2026
Change at
Midpoint
Metric
Low
High
Low
High
RevPAR
$192
$196
$190
$194
$2
RevPAR change vs. 2025
0.5%
2.5%
0.0%
2.0%
50 bps
Net income
$66
$96
$69
$99
$(3)
Net income attributable to stockholders
$58
$88
$62
$92
$(4)
Earnings per share – Diluted(1)
$0.29
$0.44
$0.31
$0.46
$(0.02)
Adjusted EBITDA
$587
$617
$580
$610
$7
Adjusted FFO per share – Diluted(1)
$1.74
$1.90
$1.73
$1.89
$0.01
__________________________________________________________________________
(1)Amounts are calculated based on unrounded numbers.
Park’s outlook is based in part on the following assumptions:
Includes the impact of renovations at the Royal Palm South Beach Miami, a Tribute Portfolio Resort (“Royal Palm”) of 30 basis points to RevPAR
growth;
Includes approximately $13 million of incremental interest expense from the expected refinancing of $1.4 billion of mortgage debt maturing in 2026;
Operating expenses for Park’s hotels are expected to increase 2.4% to 3.4%;
Fully diluted weighted average shares for the full-year 2026 of 200 million; and
Park’s current portfolio as of April 30, 2026 and does not take into account potential future acquisitions, dispositions or any financing transactions,
except as noted above, which could result in a material change to Park’s outlook.
Park’s full-year 2026 outlook is based on several factors, many of which are outside the Company’s control, including uncertainty surrounding macroeconomic
factors, such as inflation, changes in interest rates and the possibility of an economic recession or slowdown, as well as the assumptions set forth above, all of
which are subject to change. Additionally, Park’s full-year 2026 outlook does not include assumptions around the incremental impact of tariff announcements
(including any foreign tariffs announced in response to changes in U.S. trade policy), changes in travel patterns to or in the U.S. as a result of foreign conflicts,
disapproval of U.S. foreign or domestic policy, or government or agency shutdowns as the net effect of such announcements or events cannot be ascertained or
quantified at this time.
slidelayoutv2a.jpg
16
CASA MARINA KEY WEST, CURIO COLLECTION
OUTLOOK AND ASSUMPTIONS
EBITDA AND ADJUSTED EBITDA
Year Ending
(unaudited, in millions)
December 31, 2026
Low Case
High Case
Net income
$66
$96
Depreciation and amortization expense
252
252
Interest income
(5)
(5)
Interest expense
222
222
Income tax expense
8
8
Interest expense, income tax and depreciation and amortization included in equity in earnings
  from investments in affiliates
2
2
EBITDA
545
575
Loss on sales of assets, net
2
2
Share-based compensation expense
19
19
Impairment
5
5
Other items
16
16
Adjusted EBITDA
$587
$617
slidelayoutv2a.jpg
17
CASA MARINA KEY WEST, CURIO COLLECTION
OUTLOOK AND ASSUMPTIONS
NAREIT FFO AND ADJUSTED FFO
Year Ending
(unaudited, in millions except per share data)
December 31, 2026
Low Case
High Case
Net income attributable to stockholders
$58
$88
Depreciation and amortization expense
252
252
Depreciation and amortization expense attributable to noncontrolling interests
(3)
(3)
Loss on sales of assets, net
2
2
Impairment
5
5
Equity investment adjustments:
Equity in earnings from investments in affiliates
(5)
(5)
Pro rata FFO of equity investments
5
5
Nareit FFO attributable to stockholders
314
344
Share-based compensation expense
19
19
Other items
16
18
Adjusted FFO attributable to stockholders
$349
$381
Adjusted FFO per share – Diluted(1)
$1.74
$1.90
Weighted average diluted shares outstanding
200
200
_____________________________________
(1)Per share amounts are calculated based on unrounded numbers.
waikoloacoverdividera.jpg
18
HILTON WAIKOLOA VILLAGE
PORTFOLIO
AND
OPERATING
METRICS
slidelayoutv2a.jpg
19
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
HOTEL PORTFOLIO AS OF APRIL 30, 2026
Hotel Name
Total Rooms
Market
Meeting Space
(square feet)
Ownership
Equity
Ownership
Debt
(in millions)
Consolidated Core Hotels
 Hilton Hawaiian Village Waikiki Beach Resort
2,886
Hawaii
150,000
Fee Simple
100%
$1,275
 New York Hilton Midtown
1,878
New York
151,000
Fee Simple
100%
 Hilton New Orleans Riverside
1,622
New Orleans
158,000
Fee Simple
100%
 Hilton Chicago
1,544
Chicago
234,000
Fee Simple
100%
 Signia by Hilton Orlando Bonnet Creek
1,009
Orlando
234,000
Fee Simple
100%
 Hilton Waikoloa Village
661
Hawaii
241,000
Fee Simple
100%
 Caribe Hilton
652
Puerto Rico
65,000
Fee Simple
100%
 DoubleTree Hotel Washington DC – Crystal City
627
Washington, D.C.
36,000
Fee Simple
100%
 Hilton Denver City Center
613
Denver
50,000
Fee Simple
100%
$50
 Hilton Boston Logan Airport
604
Boston
30,000
Leasehold
100%
 Hyatt Regency Boston
502
Boston
30,000
Fee Simple
100%
$121
 Waldorf Astoria Orlando
502
Orlando
121,000
Fee Simple
100%
 Hilton McLean Tysons Corner
458
Washington, D.C.
28,000
Fee Simple
100%
 Hyatt Regency Mission Bay Spa and Marina
438
Southern California
24,000
Leasehold
100%
 Royal Palm South Beach Miami, a Tribute Portfolio Resort
393
Miami
11,000
Fee Simple
100%
 Hilton Santa Barbara Beachfront Resort
360
Southern California
62,000
Fee Simple
50%
$152
 JW Marriott San Francisco Union Square
344
San Francisco
12,000
Leasehold
100%
 Casa Marina Key West, Curio Collection
311
Key West
53,000
Fee Simple
100%
 Juniper Hotel Cupertino, Curio Collection
224
Other U.S.
5,000
Fee Simple
100%
 The Reach Key West, Curio Collection
150
Key West
18,000
Fee Simple
100%
Total Consolidated Core Hotels (20 Hotels)
15,778
1,713,000
$1,598
slidelayoutv2a.jpg
20
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
HOTEL PORTFOLIO AS OF APRIL 30, 2026 (CONTINUED)
Hotel Name
Total Rooms
Market
Meeting Space
(square feet)
Ownership
Equity
Ownership
Debt(1)
(in millions)
Consolidated Non-Core Hotels
 Hilton Orlando Lake Buena Vista
814
Orlando
87,000
Leasehold
100%
The Wade
520
Chicago
21,000
Fee Simple
100%
 DoubleTree Hotel San Jose
505
Other U.S.
48,000
Fee Simple
100%
 Hilton Salt Lake City Center
500
Other U.S.
24,000
Leasehold
100%
 DoubleTree Hotel Ontario Airport
482
Southern California
27,000
Fee Simple
67%
$30
 Boston Marriott Newton
430
Boston
35,000
Fee Simple
100%
The Midland Hotel, a Tribute Portfolio Hotel
403
Chicago
13,000
Fee Simple
100%
 Hilton Short Hills
314
Other U.S.
22,000
Fee Simple
100%
 DoubleTree Hotel San Diego – Mission Valley
300
Southern California
35,000
Leasehold
100%
 Embassy Suites Austin Downtown South Congress
262
Other U.S.
2,000
Leasehold
100%
 DoubleTree Hotel Durango
159
Other U.S.
7,000
Leasehold
100%
Total Consolidated Non-Core Hotels (11 Hotels)
4,689
321,000
$30
Unconsolidated Joint Ventures
 Hilton Orlando(2)
1,424
Orlando
236,000
Fee Simple
20%
$105
 Embassy Suites Alexandria Old Town(3)
288
Washington, D.C.
11,000
Fee Simple
50%
$25
Total Unconsolidated Joint Ventures (2 Hotels)
1,712
247,000
$130
Grand Total (33 Hotels)
22,179
2,281,000
$1,758
_____________________________________
(1)Debt related to unconsolidated joint ventures is presented on a pro-rata basis.
(2)Included in Park’s Core portfolio.
(3)Included in Park’s Non-Core portfolio.
slidelayoutv2a.jpg
21
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
COMPARABLE, CORE AND NON-CORE HOTELS: Q1 2026 VS Q1 2025
(unaudited)
ADR
Occupancy
RevPAR
Total RevPAR
1Q26
1Q25
Change(1)
1Q26
1Q25
Change
1Q26
1Q25
Change(1)
1Q26
1Q25
Change(1)
Consolidated Core Hotels
1
Hilton Hawaiian Village Waikiki Beach Resort
$280.09
$294.20
(4.8)%
82.2%
77.5%
4.7% pts
$230.18
$228.03
0.9%
$388.56
$375.14
3.6%
2
Hilton Waikoloa Village
347.02
342.90
1.2
85.7
82.1
3.6
297.23
281.38
5.6
600.61
620.37
(3.2)
3
Signia by Hilton Orlando Bonnet Creek
296.25
282.00
5.1
84.3
78.0
6.3
249.73
220.06
13.5
650.57
589.74
10.3
4
Waldorf Astoria Orlando
489.06
471.63
3.7
85.3
74.9
10.4
417.28
353.35
18.1
762.98
639.58
19.3
5
New York Hilton Midtown
265.67
269.13
(1.3)
78.2
70.5
7.7
207.88
189.87
9.5
320.18
304.26
5.2
6
Hilton New Orleans Riverside
225.43
260.85
(13.6)
68.0
69.0
(1.0)
153.24
180.02
(14.9)
284.35
323.96
(12.2)
7
Caribe Hilton
375.67
341.93
9.9
94.0
92.2
1.8
353.12
315.29
12.0
524.09
456.78
14.7
8
Hilton Boston Logan Airport
217.53
201.80
7.8
91.3
90.4
0.9
198.65
182.39
8.9
256.05
235.51
8.7
9
Hyatt Regency Boston
191.16
198.14
(3.5)
74.3
68.7
5.6
142.02
136.02
4.4
194.85
179.83
8.4
10
Hilton Santa Barbara Beachfront Resort
267.68
260.95
2.6
78.1
65.4
12.7
209.18
170.74
22.5
350.11
284.34
23.1
11
Hyatt Regency Mission Bay Spa and Marina
226.49
215.94
4.9
78.6
73.4
5.2
178.01
158.57
12.3
333.53
292.34
14.1
12
Casa Marina Key West, Curio Collection
737.33
712.26
3.5
94.1
89.0
5.1
693.60
633.58
9.5
1,019.99
931.20
9.5
13
The Reach Key West, Curio Collection
641.32
634.57
1.1
93.2
88.6
4.6
598.00
562.23
6.4
835.25
830.59
0.6
14
Hilton Chicago
158.35
166.23
(4.7)
44.9
48.5
(3.6)
71.16
80.72
(11.8)
139.78
166.71
(16.2)
15
Hilton Denver City Center
174.46
166.01
5.1
65.0
57.7
7.3
113.38
95.77
18.4
165.65
154.19
7.4
16
DoubleTree Hotel Washington DC – Crystal City
192.11
191.95
0.1
65.3
71.5
(6.2)
125.38
137.11
(8.6)
178.93
186.86
(4.2)
17
Hilton McLean Tysons Corner
216.74
211.82
2.3
54.6
65.5
(10.9)
118.32
138.75
(14.7)
183.49
217.55
(15.7)
18
JW Marriott San Francisco Union Square
563.55
471.60
19.5
66.8
62.8
4.0
376.59
296.35
27.1
512.11
405.93
26.2
19
Juniper Hotel Cupertino, Curio Collection
247.47
221.00
12.0
69.6
60.5
9.1
172.23
133.75
28.8
192.60
148.17
30.0
Total Consolidated Core Hotels excluding
Royal Palm
288.30
285.35
1.0
74.9
71.8
3.1
215.90
204.89
5.4
368.02
352.27
4.5
20
Royal Palm South Beach Miami(2)
358.65
(100.0)
86.4
(86.4)
309.76
(100.0)
400.66
(100.0)
Total Consolidated Core Hotels (20 Hotels)
288.30
287.54
0.3
73.0
72.1
0.9
210.52
207.50
1.5
358.86
353.48
1.5
Total Consolidated Non-Core Hotels       
(11 Hotels)
186.68
188.61
(1.0)
67.2
62.5
4.7
125.52
117.92
6.4
193.69
188.61
2.7
Total Comparable Hotels (31 Hotels)
$266.47
$267.26
(0.3)%
71.7%
70.0%
1.7% pts
$191.05
$186.96
2.2%
$321.02
$315.66
1.7%
_____________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
slidelayoutv2a.jpg
22
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
COMPARABLE, CORE AND NON-CORE HOTELS: Q1 2026 VS Q1 2025 (CONTINUED)
(unaudited, dollars in millions)
Hotel Adjusted EBITDA
Hotel Revenue
Hotel Adjusted EBITDA Margin
1Q26
1Q25
Change(1)
1Q26
1Q25
Change(1)
1Q26
1Q25
Change
Consolidated Core Hotels
1
Hilton Hawaiian Village Waikiki Beach Resort
$34
$32
4.1%
$101
$97
4.1%
33.4%
33.4%
bps
2
Hilton Waikoloa Village
11
13
(15.2)
36
36
(2.0)
31.7
36.6
(490)
3
Signia by Hilton Orlando Bonnet Creek
26
23
14.2
59
54
10.3
44.5
43.0
150
4
Waldorf Astoria Orlando
14
11
32.7
34
29
19.3
40.8
36.7
410
5
New York Hilton Midtown
(5)
(4)
(10.0)
54
51
5.2
(8.9)
(8.5)
(40)
6
Hilton New Orleans Riverside
16
20
(21.0)
42
47
(12.2)
37.9
42.1
(420)
7
Caribe Hilton
12
9
29.8
31
27
14.7
38.8
34.3
450
8
Hilton Boston Logan Airport
2
2
(4.3)
14
13
8.7
15.3
17.4
(210)
9
Hyatt Regency Boston
1
1
(54.6)
9
8
8.4
5.7
13.7
(800)
10
Hilton Santa Barbara Beachfront Resort
4
3
40.7
11
9
23.1
31.5
27.6
390
11
Hyatt Regency Mission Bay Spa and Marina
2
2
29.2
13
12
14.1
19.0
16.8
220
12
Casa Marina Key West, Curio Collection
15
13
12.1
29
26
9.5
51.5
50.3
120
13
The Reach Key West, Curio Collection
5
5
3.6
11
11
0.6
48.6
47.2
140
14
Hilton Chicago
(6)
(3)
(98.1)
19
23
(16.2)
(33.4)
(14.1)
(1,930)
15
Hilton Denver City Center
2
2
49.8
9
9
7.4
26.5
19.0
750
16
DoubleTree Hotel Washington DC – Crystal City
2
3
(14.0)
10
11
(4.2)
22.5
25.1
(260)
17
Hilton McLean Tysons Corner
1
(65.7)
8
9
(15.7)
6.5
16.0
(950)
18
JW Marriott San Francisco Union Square
6
4
46.7
16
13
26.2
35.3
30.4
490
19
Juniper Hotel Cupertino, Curio Collection
1
125.0
4
3
30.0
27.8
16.0
1,180
Total Consolidated Core Hotels excluding Royal Palm
142
137
4.0
510
488
4.6
28.0
28.2
(20)
20
Royal Palm South Beach Miami(2)
(1)
7
(116.8)
14
(100.0)
50.2
(5,020)
Total Consolidated Core Hotels (20 Hotels)
141
144
(2.0)
510
502
1.7
27.7
28.7
(100)
Total Consolidated Non-Core Hotels (11 Hotels)
11
9
26.7
81
79
2.7
13.4
10.9
250
Total Comparable Hotels (31 Hotels)
$152
$153
(0.3)%
$591
$581
1.8%
25.8%
26.4%
(60)
bps
_____________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
supplementlayouta.jpg
23
HILTON DENVER CITY CENTER
PROPERTIES
ACQUIRED AND
SOLD
slidelayoutv2a.jpg
24
HILTON DENVER CITY CENTER
PROPERTIES ACQUIRED AND SOLD
TOTAL ACQUISITIONS
Year
Number of Hotels
Room Count
Total Consideration
(in millions)
2019
18
5,981
$2,500.0
18
5,981
$2,500.0
TOTAL SALES
Year
Number of Hotels
Room Count
Gross Proceeds(1)
(in millions)
2018
13
3,193
$519.0
2019
8
2,597
496.9
2020
2
700
207.9
2021
5
1,042
476.6
2022
7
2,207
316.9
2023
1
508
118.3
2024
2
769
76.3
2025
2
875
120.0
2026
2
589
30.5
42(2)
12,480
$2,362.4
____________________________________
(1)Gross proceeds from the sale of joint ventures represent Park’s pro-rata share.
(2)To date, Park has sold its interest in 42 hotels. In addition, eight other properties were subject to ground leases that either expired or were terminated by Park or the landlord, and
consequently turned over to the landlord. Further, the two Hilton San Francisco Hotels, which were placed into receivership in October 2023, were sold by the court-appointed
receiver in November 2025.
slidelayoutv2a.jpg
25
HILTON DENVER CITY CENTER
PROPERTIES ACQUIRED AND SOLD
NON-CORE DISPOSITION INITIATIVE - STATUS SINCE JANUARY 1, 2026
(unaudited, dollars in millions)
Status
# of Hotels
Room Count
2025 Hotel Adjusted EBITDA(1)
Sold in 2026
2
589
$4
Remaining Non-Core Hotels To Be Sold
9
4,018
$41
Remaining Safehold Leases(2)
3
959
$16
Total Remaining Non-Core Hotels
12
4,977
$57
____________________________________
(1)Includes Park’s share from its Non-Core unconsolidated joint venture.
(2)Timing for the disposition of the Hilton Salt Lake City Center, DoubleTree Hotel San Diego - Mission Valley and DoubleTree Hotel Durango cannot be determined given ongoing litigation.
signiaa.jpg
26
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE
SUPPLEMENTARY
FINANCIAL
INFORMATION
slidelayoutv2a.jpg
27
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE SUPPLEMENTARY FINANCIAL INFORMATION
HISTORICAL COMPARABLE TTM HOTEL METRICS
Three Months Ended
TTM
(unaudited, dollars in millions)
June 30,
September 30,
December 31,
March 31,
March 31,
2025
2025
2025
2026
2026
Comparable RevPAR(1)
$203.11
$183.49
$190.83
$191.05
$192.10
Comparable Occupancy
77.0%
74.0%
71.1%
71.7%
73.4%
Comparable ADR
$263.94
$248.07
$268.53
$266.47
$261.64
Total Revenues
$672
$610
$629
$622
$2,533
Operating income (loss)
$65
$59
$(164)
$62
$22
Operating income (loss) margin(2)
9.6%
9.7%
(26.0)%
9.9%
0.9%
Comparable Hotel Revenues (in millions)
$617
$554
$587
$591
$2,349
Comparable Hotel Adjusted EBITDA (in millions)
$188
$137
$163
$152
$640
Comparable Hotel Adjusted EBITDA margin(2)
30.5%
24.6%
27.7%
25.8%
27.2%
Three Months Ended
Full Year
March 31,
June 30,
September 30,
December 31,
December 31,
2025
2025
2025
2025
2025
Comparable RevPAR
$186.96
$203.11
$183.49
$190.83
$191.09
Comparable Occupancy
70.0%
77.0%
74.0%
71.1%
73.0%
Comparable ADR
$267.26
$263.94
$248.07
$268.53
$261.80
Total Revenues
$630
$672
$610
$629
$2,541
Operating income (loss)
$7
$65
$59
$(164)
$(33)
Operating income (loss) margin(2)
1.1%
9.6%
9.7%
(26.0)%
(1.3)%
Comparable Hotel Revenues (in millions)
$581
$617
$554
$587
$2,339
Comparable Hotel Adjusted EBITDA (in millions)
$153
$188
$137
$163
$641
Comparable Hotel Adjusted EBITDA margin(2)
26.4%
30.5%
24.6%
27.7%
27.4%
________________________________________
(1)Comparable RevPAR, excluding the Royal Palm, which suspended operations in mid-May 2025 for a comprehensive renovation, increased 5.5% for the three months ended March 31, 2026 compared to
the same period in 2025.
(2)Percentages are calculated based on unrounded numbers.
slidelayouta.jpg
28
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE SUPPLEMENTARY FINANCIAL INFORMATION
HISTORICAL COMPARABLE HOTEL ADJUSTED EBITDA – TTM 2026
Three Months Ended
TTM
(unaudited, in millions)
June 30,
September 30,
December 31,
March 31,
March 31,
2025
2025
2025
2026
2026
Net (loss) income
$(2)
$(14)
$(204)
$12
$(208)
Depreciation and amortization expense
122
78
67
64
331
Interest income
(2)
(3)
(2)
(1)
(8)
Interest expense
53
53
51
51
208
Interest expense associated with hotels in receivership(1)
16
16
10
42
Income tax expense (benefit)
1
6
(1)
1
7
Interest expense, income tax and depreciation and amortization
  included in equity in earnings from investments in affiliates
2
2
1
5
EBITDA
190
138
(78)
127
377
(Gain) loss on sales of assets, net(2)
(1)
(17)
1
(17)
Gain on derecognition of assets(1)
(16)
(16)
(10)
(42)
Share-based compensation expense
5
5
5
4
19
Impairment and casualty loss
249
5
254
Other items
5
3
3
6
17
Adjusted EBITDA
183
130
152
143
608
Less: Adjusted EBITDA from hotels disposed of
(3)
(4)
2
1
(4)
Less: Adjusted EBITDA from investments in affiliates disposed of
(2)
(1)
(3)
Comparable Adjusted EBITDA
178
126
153
144
601
Less: Adjusted EBITDA from investments in affiliates
(3)
(3)
(2)
(6)
(14)
Add: All other(3)
13
14
12
14
53
Comparable Hotel Adjusted EBITDA
$188
$137
$163
$152
$640
_____________________________________
(1)Represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain on derecognition for the corresponding increase of the contract asset on the
condensed consolidated balance sheets. The SF Mortgage Loan was assumed by the buyer of the Hilton San Francisco Hotels, which were sold by the court-appointed receiver on November 21, 2025.
(2)For the three months ended December 31, 2025, includes a gain of $16 million on the sale of Park’s ownership interest in the Capital Hilton included in other gain (loss), net in the condensed
consolidated statements of operations.
(3)Includes other revenues and other expenses, non-income taxes on TRS leases included in other property expenses and corporate general and administrative expenses in the condensed consolidated
statements of operations.
slidelayoutv2a.jpg
29
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE SUPPLEMENTARY FINANCIAL INFORMATION
HISTORICAL COMPARABLE HOTEL ADJUSTED EBITDA – FULL-YEAR 2025
Three Months Ended
Full-Year
(unaudited, in millions)
March 31,
June 30,
September 30,
December 31,
December 31,
2025
2025
2025
2025
2025
Net income
$(57)
$(2)
$(14)
$(204)
$(277)
Depreciation and amortization expense
69
122
78
67
336
Interest income
(3)
(2)
(3)
(2)
(10)
Interest expense
52
53
53
51
209
Interest expense associated with hotels in receivership(1)
16
16
16
10
58
Income tax expense (benefit)
1
1
6
(1)
7
Interest expense, income tax and depreciation and amortization
included in equity in earnings from investments in affiliates
2
2
2
1
7
EBITDA
80
190
138
(78)
330
Gain on sales of assets, net(2)
(1)
(17)
(18)
Gain on derecognition of assets(1)
(16)
(16)
(16)
(10)
(58)
Share-based compensation expense
4
5
5
5
19
Impairment and casualty loss
70
249
319
Other items
6
5
3
3
17
Adjusted EBITDA
144
183
130
152
609
Less: Adjusted EBITDA from hotels disposed of
2
(3)
(4)
2
(3)
Less: Adjusted EBITDA from investments in affiliates disposed of
(1)
(2)
(1)
(4)
Comparable Adjusted EBITDA
145
178
126
153
602
Less: Adjusted EBITDA from investments in affiliates
(7)
(3)
(3)
(2)
(15)
Add: All other(3)
15
13
14
12
54
Comparable Hotel Adjusted EBITDA
$153
$188
$137
$163
$641
_____________________________________
(1)For the year ended December 31, 2025, represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain on derecognition for the corresponding
increase of the contract asset on Park’s condensed consolidated balance sheets. The SF Mortgage Loan was assumed by the buyer of the Hilton San Francisco Hotels, which were sold by the court-
appointed receiver on November 21, 2025.
(2)For the year ended December 31, 2025, includes a gain of $16 million on the sale of Park’s ownership interest in the Capital Hilton included in other gain (loss), net in the condensed consolidated
statements of operations.
(3)Includes other revenues and other expenses, non-income taxes on TRS leases included in other property expenses and corporate general and administrative expenses in the condensed consolidated
statements of operations.
slidelayoutv2a.jpg
30
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE SUPPLEMENTARY FINANCIAL INFORMATION
HISTORICAL COMPARABLE TTM HOTEL REVENUES – 2026 AND 2025
Three Months Ended
TTM
(unaudited, in millions)
June 30,
2025
September 30,
2025
December 31,
2025
March 31,
2026
March 31,
2026
Total Revenues
$672
$610
$629
$622
$2,533
Less: Other revenue
(23)
(23)
(24)
(24)
(94)
Less: Revenues from hotels disposed of
(32)
(33)
(18)
(7)
(90)
Comparable Hotel Revenues
$617
$554
$587
$591
$2,349
Three Months Ended
Full-Year
March 31,
2025
June 30,
2025
September 30,
2025
December 31,
2025
December 31,
2025
Total Revenues
$630
$672
$610
$629
$2,541
Less: Other revenue
(22)
(23)
(23)
(24)
(92)
Less: Revenues from hotels disposed of
(27)
(32)
(33)
(18)
(110)
Comparable Hotel Revenues
$581
$617
$554
$587
$2,339
royalpalmdividercovera.jpg
31
ROYAL PALM SOUTH BEACH MIAMI, A TRIBUTE PORTFOLIO
CAPITAL
STRUCTURE
slidelayoutv2a.jpg
32
ROYAL PALM SOUTH BEACH MIAMI, A TRIBUTE PORTFOLIO
CAPITAL STRUCTURE
FIXED AND VARIABLE RATE DEBT
(unaudited, dollars in millions)
As of March 31, 2026
Debt
Collateral
Interest Rate
Maturity Date
Fixed Rate Debt
Mortgage loan
Hilton Denver City Center
4.90%
September 2026(1)
$50
Mortgage loan
Hyatt Regency Boston
4.25%
July 2026
121
Mortgage loan
Hilton Hawaiian Village Waikiki Beach Resort
4.20%
November 2026
1,275
Mortgage loan
Hilton Santa Barbara Beachfront Resort
4.17%
December 2026
152
Mortgage loan
DoubleTree Hotel Ontario Airport
5.37%
May 2027
30
2028 Senior Notes
Unsecured
5.88%
October 2028
725
2029 Senior Notes
Unsecured
4.88%
May 2029
750
2030 Senior Notes
Unsecured
7.00%
February 2030
550
Finance lease obligations
6.88%
2027 to 2030
1
Total Fixed Rate Debt
5.11%(2)
3,654
Variable Rate Debt
Revolver(3)
Unsecured
SOFR + 2.25%
September 2029
2024 Term Loan
Unsecured
SOFR + 2.20%
May 2027
200
2025 Delayed Draw Term Loan(3)
Unsecured
SOFR + 2.20%
January 2030
Total Variable Rate Debt
5.88%
200
Less: unamortized deferred financing costs and discount
(16)
Total Debt(4)
5.15%(2)
$3,838
_____________________________________
(1)The loan matures in August 2042 but became callable by the lender in August 2022 with six months notice. As of March 31, 2026, Park had not received notice from the lender.
(2)Calculated on a weighted average basis.
(3)As of April 30, 2026, Park has approximately $1 billion of available capacity under the senior unsecured revolving credit facility (“Revolver”) with no outstanding letters of credit and $800 million of its
2025 Delayed Draw Term Loan available.
(4)Excludes $130 million of Park’s share of debt of its unconsolidated joint ventures.
hyattbostoncoverdividera.jpg
33
HYATT REGENCY BOSTON
DEFINITIONS
slidelayoutv2a.jpg
34
HYATT REGENCY BOSTON
DEFINITIONS
Comparable
The Company presents certain data for its consolidated hotels on a Comparable basis as supplemental information for investors: Comparable
Hotel Revenues, Comparable RevPAR, Comparable Occupancy, Comparable ADR, Comparable Hotel Adjusted EBITDA and Comparable
Hotel Adjusted EBITDA Margin. The Company presents Comparable hotel results to help the Company and its investors evaluate the ongoing
operating performance of its hotels. The Company’s Comparable hotel financial data includes results from Park’s consolidated hotels and
property acquisitions as though such acquisitions occurred on the earliest period presented. Additionally, Comparable hotel financial data
excludes results from property dispositions that have occurred prior to April 30, 2026.
Core/Non-Core
The Company’s Core portfolio includes 20 of Park’s consolidated hotels and 1 of Park’s unconsolidated hotels and consists primarily of hotels
and resorts that cater to group and leisure demand. As of March 31, 2026, Park’s Non-Core portfolio included 12 consolidated hotels and 1
unconsolidated hotel. As of April 30, 2026, Park had 11 consolidated hotels and 1 unconsolidated hotel remaining in its Non-Core portfolio.
Financial data presented for Park’s Core and Non-Core hotels are based on its consolidated hotels only.
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 (loss) excluding
depreciation and amortization, interest income, interest expense, income taxes and also interest income and 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 the following items that are
not reflective of Park’s ongoing operating performance or incurred in the normal course of business, and thus, excluded from management’s
analysis in making day-to-day operating decisions and evaluations of Park’s operating performance against other companies within its
industry:
Gains or losses on sales of assets for both consolidated and unconsolidated investments;
Costs associated with hotel acquisitions or dispositions expensed during the period;
Severance expense;
Share-based compensation expense;
Impairment losses and casualty gains or 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, which excludes 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.
slidelayoutv2a.jpg
35
HYATT REGENCY BOSTON
DEFINITIONS
(CONTINUED)
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin are not recognized terms under United States (“U.S.”)
GAAP and should not be considered as alternatives to net income (loss) or other measures of financial performance or liquidity derived in
accordance with U.S. GAAP. In addition, the Company’s definitions of EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted
EBITDA margin may not be comparable to similarly titled measures of other companies.
The Company believes that EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin provide useful
information to investors about the Company and its financial condition and results of operations for the following reasons: (i) EBITDA,
Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin are among the measures used by the Company’s
management team to make day-to-day operating decisions and evaluate its operating performance between periods and between REITs by
removing the effect of its capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from its
operating results; and (ii) EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin are frequently used by
securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations
across companies in the industry.
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin have limitations as analytical tools and should not be
considered either in isolation or as a substitute for net income (loss) or other methods of analyzing the Company’s operating performance and
results as reported under U.S. GAAP. Because of these limitations, EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA should not be
considered as discretionary cash available to the Company to reinvest in the growth of its business or as measures of cash that will be
available to the Company to meet its obligations. Further, the Company does not use or present EBITDA, Adjusted EBITDA, Hotel Adjusted
EBITDA and Hotel Adjusted EBITDA margin as measures of liquidity or cash flows.
Nareit FFO attributable to stockholders, Adjusted FFO attributable to stockholders, Nareit FFO per share – Diluted and Adjusted FFO per
share – Diluted
Nareit FFO attributable to stockholders and Nareit FFO per diluted share (defined as set forth below) are presented herein as non-GAAP
measures of the Company’s performance. The Company calculates funds from (used in) operations (“FFO”) attributable to stockholders for a
given operating period in accordance with standards established by the National Association of Real Estate Investment Trusts (“Nareit”), as
net income (loss) attributable to stockholders (calculated in accordance with U.S. GAAP), excluding depreciation and amortization, gains or
losses on sales of assets, impairment, and the cumulative effect of changes in accounting principles, plus adjustments for unconsolidated
joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect the Company’s pro rata share of the FFO of those
entities on the same basis.
As noted by Nareit in its December 2018 “Nareit Funds from Operations White Paper – 2018 Restatement,” since real estate values
historically have risen or fallen with market conditions, many industry investors have considered presentation of operating results for real
estate companies that use historical cost accounting to be insufficient by themselves. For these reasons, Nareit adopted the FFO metric in
order to promote an industry-wide measure of REIT operating performance. The Company believes Nareit FFO provides useful information to
investors regarding its operating performance and can facilitate comparisons of operating performance between periods and between REITs.
The Company’s presentation may not be comparable to FFO reported by other REITs that do not define the terms in accordance with the
current Nareit definition, or that interpret the current Nareit definition differently. The Company calculates Nareit FFO per diluted share as
Nareit FFO divided by the number of fully diluted shares outstanding during a given operating period.
slidelayoutv2a.jpg
36
HYATT REGENCY BOSTON
DEFINITIONS
(CONTINUED)
The Company also presents Adjusted FFO attributable to stockholders and Adjusted FFO per diluted share when evaluating its performance
because management believes that the exclusion of certain additional items described below provides useful supplemental information to
investors regarding the Company’s ongoing operating performance. Management historically has made the adjustments detailed below in
evaluating its performance and in its annual budget process. Management believes that the presentation of Adjusted FFO provides useful
supplemental information that is beneficial to an investor’s complete understanding of operating performance. The Company adjusts Nareit
FFO attributable to stockholders for the following items, which may occur in any period, and refers to this measure as Adjusted FFO
attributable to stockholders:
Costs associated with hotel acquisitions or dispositions expensed during the period;
Severance expense;
Share-based compensation expense;
Casualty gains or losses; and
Other items that management believes are not representative of the Company’s current or future operating
performance.
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) debt 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.
Occupancy
Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels.
Occupancy measures the utilization of the Company’s hotels’ available capacity. Management uses Occupancy to gauge demand at a
specific hotel or group of hotels in a given period. Occupancy levels also help management determine achievable Average Daily Rate (“ADR”)
levels as demand for rooms increases or decreases.
slidelayoutv2a.jpg
37
HYATT REGENCY BOSTON
DEFINITIONS
(CONTINUED)
Average Daily Rate
ADR (or rate) represents rooms revenue divided by total number of room nights sold in a given period. ADR measures average room price
attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a
hotel or group of hotels. ADR is a commonly used performance measure in the hotel industry, and management uses ADR to assess pricing
levels that the Company is able to generate by type of customer, as changes in rates have a more pronounced effect on overall revenues and
incremental profitability than changes in Occupancy, as described above.
Revenue per Available Room
Revenue per Available Room (“RevPAR”) represents rooms revenue divided by the total number of room nights available to guests for a
given period. Management considers RevPAR to be a meaningful indicator of the Company’s performance as it provides a metric correlated
to two primary and key factors of operations at a hotel or group of hotels: Occupancy and ADR. RevPAR is also a useful indicator in
measuring performance over comparable periods.
Total RevPAR
Total RevPAR represents rooms, food and beverage and other hotel revenues divided by the total number of room nights available to guests
for a given period. Management considers Total RevPAR to be a meaningful indicator of the Company’s performance as approximately one-
third of revenues are earned from food and beverage and other hotel revenues. Total RevPAR is also a useful indicator in measuring
performance over comparable periods. 
santabarbaraa.jpg
38
HILTON SANTA BARBARA BEACHFRONT RESORT
ANALYST
COVERAGE
slidelayoutv2a.jpg
39
HILTON SANTA BARBARA BEACHFRONT RESORT
  ANALYST COVERAGE
Analyst
Company
Phone
Email
Dany Asad
Bank of America Merrill Lynch
(646) 855-5238
dany.asad@bofa.com
Rich Hightower
Barclays
(212) 526-8768
richard.hightower@barclays.com
Ari Klein
BMO Capital Markets
(212) 885-4103
ari.klein@bmo.com
Jay Kornreich
Cantor Fitzgerald & Co.
(602) 214-6027
jay.kornreich@cantor.com
Smedes Rose
Citi Research
(212) 816-6243
smedes.rose@citi.com
Ken Billingsley
Compass Point
(202) 534-1393
kbillingsley@compasspointllc.com
Chris Woronka
Deutsche Bank
(212) 250-9376
chris.woronka@db.com
Duane Pfennigwerth
Evercore ISI
(212) 497-0817
duane.pfennigwerth@evercoreisi.com
Christopher Darling
Green Street Advisors
(949) 640-8780
cdarling@greenstreet.com
David Katz
Jefferies
(212) 323-3355
dkatz@jefferies.com
Daniel Politzer
JP Morgan
(212) 622-0110
daniel.politzer@jpmorgan.com
Floris van Dijkum
Ladenburg Thalmann
(212) 409-2075
fvandijkum@ladenburg.com
Stephen Grambling
Morgan Stanley
(212) 761-1010
stephen.grambling@morganstanley.com
RJ Milligan
Raymond James
(727) 567-2585
rjmilligan@raymondjames.com
Patrick Scholes
Truist
(212) 319-3915
patrick.scholes@truist.com
Robin Farley
UBS Investment Bank
(212) 713-2060
robin.farley@ubs.com
Cooper Clark
Wells Fargo Securities
(212) 214-1146
cooper.clark@wellsfargo.com
Logan Epstein
Wolfe Research
(646) 582-9267
lepstein@wolferesearch.com

FAQ

How did Park Hotels & Resorts (PK) perform financially in Q1 2026?

Park reported Q1 2026 net income of $12 million, compared with a $57 million loss a year earlier. Adjusted EBITDA was $143 million, essentially flat versus $144 million, and diluted Adjusted FFO per share was $0.45 compared with $0.46 in 2025.

What were Park Hotels & Resorts (PK) key operating metrics like RevPAR in Q1 2026?

Comparable RevPAR was $191.05, up 2.2% year over year, and Core RevPAR reached $210.52, up 1.5%. Comparable occupancy improved to 71.7% from 70.0%, while Comparable ADR was essentially flat at $266.47 versus $267.26 in Q1 2025.

What guidance did Park Hotels & Resorts (PK) give for full-year 2026?

For 2026, Park expects RevPAR between $192 and $196, implying 0.5%–2.5% growth versus 2025. It projects Adjusted EBITDA of $587–$617 million and diluted Adjusted FFO per share of $1.74–$1.90, slightly above its prior outlook midpoints.

How is Park Hotels & Resorts (PK) managing its balance sheet and debt maturities?

As of March 31, 2026, Park’s Net Debt was about $3.8 billion with a weighted average consolidated debt maturity of 1.9 years. It secured a $700 million delayed draw Bonnet Creek mortgage loan and expects to refinance or prepay roughly $1.4 billion of 2026 mortgage debt.

What asset sales has Park Hotels & Resorts (PK) completed in its Non-Core disposition plan?

Year to date in 2026, Park sold two Non-Core hotels totaling 589 rooms for gross proceeds of about $31 million. These properties generated roughly $4 million of 2025 Hotel Adjusted EBITDA. The company still plans to sell additional Non-Core hotels and Safehold leases.

What capital investments is Park Hotels & Resorts (PK) making in its portfolio?

Park spent $83 million on capital improvements in Q1 2026 and expects $230–$260 million of 2026 capex. Projects include completing major renovations at Hawaiian flagship hotels, a comprehensive Royal Palm renovation, and a planned $96 million upgrade of the Ali’i Tower in Waikiki.

What dividend is Park Hotels & Resorts (PK) paying in 2026?

Park declared cash dividends of $0.25 per share for both the first and second quarters of 2026. The Q1 dividend was paid April 15, 2026, and the Q2 dividend is scheduled for July 15, 2026, to stockholders of record as of June 30, 2026.

Filing Exhibits & Attachments

5 documents