The following discussion and analysis of the financial condition and results of
operations of Park Hotels & Resorts Inc. ("we," "us," "our" or the "Company")
should be read in conjunction with the accompanying unaudited condensed
consolidated financial statements, related notes included elsewhere in this
Quarterly Report on Form 10-Q, and with our Annual Report on Form 10-K for the
year ended December 31, 2021.

Forward-Looking Statements



This Quarterly Report on Form 10-Q contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as amended
("Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as
amended ("Exchange Act"). Forward-looking statements include, but are not
limited to, statements related to our expectations regarding the performance of
our business, our financial results, our liquidity and capital resources,
including expected dates that our hotels will reopen, break even or achieve
positive Hotel Adjusted EBITDA, the impact to our business and financial
condition and that of our hotel management companies, measures being taken in
response to COVID-19, the impact from macroeconomic factors (including inflation
and geopolitical conflicts), the effects of competition, the effects of future
legislation or regulations, the expected completion of anticipated dispositions,
the declaration and payment of future dividends and other non-historical
statements. Forward-looking statements include all statements that are not
historical facts, and in some cases, can be identified by the use of
forward-looking terminology such as the words "outlook," "believes," "expects,"
"potential," "continues," "may," "will," "should," "could," "seeks," "projects,"
"predicts," "intends," "plans," "estimates," "anticipates", "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 our control and
which could materially affect our results of operations, financial condition,
cash flows, performance or future achievements or events. Currently, one of the
most significant factors is the adverse effect of COVID-19, including actions
taken to contain the pandemic or mitigate its effects, the emergences of virus
variants and resurgences, on our financial condition, results of operations,
cash flows and performance, our hotel management companies and our hotels'
tenants, and the global economy and financial markets. Investors are cautioned
to interpret many of the risks identified in the risk factors included in our
Annual Report on Form 10-K for the year ended December 31, 2021 as being
heightened as a result of the ongoing and numerous adverse impacts of COVID-19.

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 the statements. You should not put
undue reliance on any forward-looking statements and we urge investors to
carefully review the disclosures we make concerning risks and uncertainties in
Item 1A: "Risk Factors" in our Annual Report on Form 10-K for the year ended
December 31, 2021, as such factors may be updated from time to time in our
periodic filings with the SEC, which are accessible on the SEC's website at
www.sec.gov, as well as risks, uncertainties and other factors discussed in this
Quarterly Report on Form 10-Q. Except as required by law, we undertake no
obligation to update or revise publicly any forward-looking statements, whether
as a result of new information, future events or otherwise.

Overview



We have a diverse portfolio of iconic and market-leading hotels and resorts with
significant underlying real estate value. We currently hold investments in
entities that have ownership or leasehold interests in 53 hotels, consisting of
premium-branded hotels and resorts with approximately 32,000 rooms, of which
over 87% are luxury and upper upscale (as defined by Smith Travel Research) and
are located in prime U.S. markets and its territories. Our high-quality
portfolio includes hotels in major urban and convention areas, such as New York
City, Washington, D.C., Chicago, San Francisco, Boston, New Orleans and Denver;
premier resorts in key leisure destinations, including Hawaii, Orlando, Key West
and Miami Beach; and hotels adjacent to major gateway airports, such as Los
Angeles International, Boston Logan International and Miami International, as
well as hotels in select suburban locations.


Our objective is to be the preeminent lodging real estate investment trust
("REIT"), focused on consistently delivering superior, risk-adjusted returns to
stockholders through active asset management and a thoughtful external growth
strategy while maintaining a strong and flexible balance sheet. As a pure-play
real estate company with direct access to capital and independent financial
resources, we believe our enhanced ability to implement compelling return on
investment initiatives within our portfolio represents a significant embedded
growth opportunity. Finally, given our scale and investment expertise, we
believe we will be able to successfully execute single-asset and portfolio
acquisitions and dispositions to further enhance the value and diversification
of our assets throughout the lodging cycle, including potentially taking
advantage of the economies of scale that could come from consolidation in the
lodging REIT industry.

                                       14
--------------------------------------------------------------------------------


We operate our business through two operating segments, our consolidated hotels
and unconsolidated hotels. Our consolidated hotels operating segment is our only
reportable segment. Refer to Note 9: "Business Segment Information" in our
unaudited condensed consolidated financial statements included elsewhere within
this Quarterly Report on Form 10-Q for additional information regarding our
operating segments.

COVID-19 Operational Update



The global outbreak of a novel strain of coronavirus and the disease it causes
("COVID-19") had a significant effect on the lodging industry and our business.
We cannot presently determine the extent or duration of the overall operational
and financial effects that COVID-19 will have on our business. Beginning in
March 2020, travel restrictions and mandated closings of non-essential
businesses were imposed, which resulted in temporary suspensions of operations
at a majority of our hotels. We have reopened all our hotels except the
1,024-room Parc 55 San Francisco - a Hilton Hotel, the reopening of which has
been accelerated to May 19, 2022, based on improving demand trends in the San
Francisco market. Temporary closings of restaurants and hotels as well as travel
restrictions across entire regions also contributed to severely reduced overall
lodging demand. The effects of COVID-19 continue to have an adverse effect on
the hospitality industry, including our business; however, the increase in
vaccination rates across the country and the easing or removal of restrictions,
quarantining, and "social distancing" mandates resulted in increased travel and
hospitality spending beginning in the second quarter of 2021. Despite a
near-term reduction in demand due to concerns over the spread of the Omicron
variant in January 2022, which resulted in additional group cancellations and
cautious business travel sentiment, coupled with the seasonal decline in leisure
travel following the holiday season and the delay in return of business travel,
we saw a broad based recovery beginning in March 2022 as leisure demand was
robust and group demand strengthened. We expect leisure demand to remain strong
and group demand to accelerate during the remainder of 2022.

We believe the distribution of the COVID-19 vaccine during 2021 drove the
improvement in traveler sentiment we experienced and resulted in an improvement
in occupancy, Average Daily Rate ("ADR") and Revenue per Available Room
("RevPAR") during the second quarter of 2021. Changes in our 2022 pro-forma
metrics, which exclude results from properties disposed of and include results
from properties acquired as of March 31, 2022, as compared to the same periods
in 2021 and 2019, and 2022 occupancy are as follows:

                 Change in Pro-forma ADR                   Change in Pro-forma Occupancy                    Change in Pro-forma RevPAR
           2022 vs. 2021         2022 vs. 2019        2022 vs. 2021              2022 vs. 2019          2022 vs. 2021        2022 vs. 2019          2022 Occupancy
Jan 2022             49.5 %               (10.7 )%              18.6 %   pts              (31.8 )%  pts          179.7 %              (50.3 )%                 40.0 %
Feb 2022             45.8                   2.0                 27.6                      (25.0 )                204.9                (30.8 )                  52.9
Mar 2022             40.3                   6.0                 30.0                      (19.4 )                168.2                (18.9 )                  62.9
Q1 2022              44.2                   0.1                 25.3                      (25.4 )                181.7                (32.8 )                  51.9




We believe demand will remain somewhat reduced as long as mandatory travel
restrictions and cost-saving or other measures, such as the postponing or
cancelling of non-essential business travel, remain in place or if these
restrictions tighten or demand for travel becomes depressed due to the emergence
of virus variants. Although we were able to recommence operations at all except
one of our previously suspended hotels and further restrictions have been lifted
following the spread of the Omicron variant, if demand does not fully recover,
or if virus variants increase or travel restrictions tighten, we may be required
to suspend operations at additional hotels. Further, uncertainty as to when
demand will fully recover generally will make it more difficult to execute on
our external growth strategy. The uncertainties surrounding the COVID-19
pandemic recovery, including new variants, make it difficult to predict
operating results for our hotels for the remainder of 2022, thus there can be no
assurances that we will not experience further fluctuations in hotel revenues or
earnings at our hotels.

The operating environment for us and our hotel managers has improved as
government restrictions were lifted and demand for travel returned. Economic
indicators such as GDP growth, corporate earnings, consumer confidence and
employment are highly correlated with lodging demand and have generally returned
to pre-pandemic levels. We expect the significance of the COVID-19 pandemic,
including the extent of its effect on our financial and operational results, to
be dictated by, among other things, its duration, the success of efforts to
contain it, the emergence of virus variants, efficacy, availability of
treatments to combat COVID-19, including public adoption rates of COVID-19
vaccines, and the effect of actions taken in response (such as travel advisories
and restrictions and social distancing), including the extent and duration of
such actions.

Key Business Metrics Used by Management

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. Room nights
available to guests have not been adjusted for suspended or reduced operations
at certain of our hotels as a result of COVID-19. Occupancy measures the
utilization of our hotels' available capacity. We use occupancy to gauge demand
at a specific hotel or group of hotels in a given period. Occupancy levels also
help us determine achievable ADR levels as demand for rooms increases or
decreases.

                                       15
--------------------------------------------------------------------------------

Average Daily Rate



ADR (which we also refer to as 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 we
use ADR to assess pricing levels that we are 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



RevPAR represents rooms revenue divided by the total number of room nights
available to guests for a given period. Room nights available to guests have not
been adjusted for suspended or reduced operations at certain of our hotels as a
result of COVID-19. We consider RevPAR to be a meaningful indicator of our
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.


Comparable Hotels Data



Historically, we have presented certain data for our hotels on a comparable
hotel basis as supplemental information for investors. We defined our comparable
hotels as those that: (i) were active and operating in our portfolio since
January 1st of the previous year; and (ii) have not sustained substantial
property damage or business interruption, have not undergone large-scale capital
projects or for which comparable results are not available. We presented
comparable hotel results to help us and our investors evaluate the ongoing
operating performance of our comparable hotels. However, given the significant
effect of COVID-19 on most of our hotels and the lack of comparability to prior
periods, we do not believe this supplemental information is useful to us or our
investors at this time. Under "Results of Operations" below, we have provided
information on the effects from dispositions and other factors to our results of
operations for the three months ended March 31, 2022 as compared to the same
period in 2021. Change from other factors primarily relates to the effects of
COVID-19 and subsequent ongoing recovery.


Non-GAAP Financial Measures



We also evaluate the performance of our business through certain other financial
measures that are not recognized under U.S. GAAP. Each of these non-GAAP
financial measures should be considered by investors as supplemental measures to
GAAP performance measures such as total revenues, operating profit and net
income.

EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA



EBITDA, presented herein, reflects net income (loss) excluding depreciation and
amortization, interest income, interest expense, income taxes and also interest
expense, income tax and depreciation and amortization included in equity in
earnings (losses) from investments in affiliates.

Adjusted EBITDA, presented herein, is calculated as EBITDA, further adjusted to exclude:

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 we believe are not representative of our current or future operating performance.

Hotel Adjusted EBITDA measures hotel-level results before debt service,
depreciation and corporate expenses for our consolidated hotels, which excludes
hotels owned by unconsolidated affiliates, and is a key measure of our
profitability. We present Hotel Adjusted EBITDA to help us and our investors
evaluate the ongoing operating performance of our consolidated hotels.

EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA are not recognized terms under
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, our definitions of EBITDA, Adjusted EBITDA and Hotel
Adjusted EBITDA may not be comparable to similarly titled measures of other
companies.

We believe that EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA provide useful
information to investors about us and our financial condition and results of
operations for the following reasons: (i) EBITDA, Adjusted EBITDA and Hotel
Adjusted

                                       16
--------------------------------------------------------------------------------


EBITDA are among the measures used by our management team to make day-to-day
operating decisions and evaluate our operating performance between periods and
between REITs by removing the effect of our capital structure (primarily
interest expense) and asset base (primarily depreciation and amortization) from
our operating results; and (ii) EBITDA, Adjusted EBITDA and Hotel Adjusted
EBITDA 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 our industry.

EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA 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 our operating performance and
results as reported under U.S. GAAP. Some of these limitations are:

EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA do not reflect our interest expense;

EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA do not reflect our income tax expense;


EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA do not reflect the effect on
earnings or changes resulting from matters that we consider not to be indicative
of our future operations; and

other companies in our industry may calculate EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA differently, limiting their usefulness as comparative measures.

We do not use or present EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA as measures of our liquidity or cash flow. These measures have limitations as analytical tools and should not be considered either in isolation or as a substitute for cash flow or other methods of analyzing our cash flows and liquidity as reported under U.S. GAAP. Some of these limitations are:

EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs;

EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA do not reflect the cash requirements necessary to service interest or principal payments, on our indebtedness;

EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA do not reflect the cash requirements to pay our taxes;

EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA do not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments; and

although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA do not reflect any cash requirements for such replacements.



Because of these limitations, EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA
should not be considered as discretionary cash available to us to reinvest in
the growth of our business or as measures of cash that will be available to us
to meet our obligations.

The following table provides a reconciliation of Net loss to Hotel Adjusted
EBITDA:
                                                            Three Months Ended March 31,
                                                            2022                   2021
                                                                   (in millions)
Net loss                                               $          (56 )       $          (191 )
Depreciation and amortization expense                              69                      74
Interest expense                                                   62                      63
Income tax expense                                                  -                       1
Interest expense, income tax and depreciation and
amortization

included in equity in earnings from investments in affiliates

                                                       1                       1
EBITDA                                                             76                     (52 )
Share-based compensation expense                                    4                       6
Other items                                                         2                      (3 )
Adjusted EBITDA                                                    82                     (49 )
Less: Adjusted EBITDA from investments in affiliates               (5 )                     2
Add: All other(1)                                                  12                      11
Hotel Adjusted EBITDA                                  $           89         $           (36 )



(1) Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and corporate general and administrative expenses.


                                       17
--------------------------------------------------------------------------------

Nareit FFO attributable to stockholders and Adjusted FFO attributable to stockholders



We present Nareit FFO attributable to stockholders and Nareit FFO per diluted
share (defined as set forth below) as non-GAAP measures of our performance. We
calculate 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 our 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. We believe Nareit FFO
provides useful information to investors regarding our operating performance and
can facilitate comparisons of operating performance between periods and between
REITs. Our 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 than we do. We
calculate Nareit FFO per diluted share as our Nareit FFO divided by the number
of fully diluted shares outstanding during a given operating period.

We also present Adjusted FFO attributable to stockholders and Adjusted FFO per
diluted share when evaluating our performance because we believe that the
exclusion of certain additional items described below provides useful
supplemental information to investors regarding our ongoing operating
performance. Management historically has made the adjustments detailed below in
evaluating our performance and in our annual budget process. We believe that the
presentation of Adjusted FFO provides useful supplemental information that is
beneficial to an investor's complete understanding of our operating performance.
We adjust Nareit FFO attributable to stockholders for the following items, which
may occur in any period, and refer 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; and

Other items that we believe are not representative of our current or future operating performance.



The following table provides a reconciliation of net loss attributable to
stockholders to Nareit FFO attributable to stockholders and Adjusted FFO
attributable to stockholders:

                                                               Three Months Ended March 31,
                                                            2022                        2021
                                                         (in millions, except per share amounts)
Net loss attributable to stockholders                 $            (57 )         $              (190 )
Depreciation and amortization expense                               69                            74

Depreciation and amortization expense


  attributable to noncontrolling interests                          (1 )                          (1 )
Equity investment adjustments:
Equity in losses from investments in affiliates                      -                             4
Pro rata FFO of investments in affiliates                            2                            (2 )
Nareit FFO attributable to stockholders                             13                          (115 )
Share-based compensation expense                                     4                             6
Other items                                                          1                            (4 )
Adjusted FFO attributable to stockholders             $             18           $              (113 )
Nareit FFO per share - Diluted(1)                     $           0.05           $             (0.49 )
Adjusted FFO per share - Diluted(1)                   $           0.08           $             (0.48 )



(1) Per share amounts are calculated based on unrounded numbers.


                                       18
--------------------------------------------------------------------------------

Results of Operations

The following items have had a significant effect on the year-over-year comparability of our operations and are illustrated further in the table of Hotel Revenues and Operating Expenses below:


Property Dispositions: Since January 1, 2021, we disposed of five consolidated
hotels. As a result of these dispositions, our revenues and operating expenses
decreased for the three months ended March 31, 2022 as compared to the same
period in 2021. The results of operations during our period of ownership of
these hotels are included in our consolidated results.


Ongoing COVID-19 Recovery: Travel and hospitality spending began to improve
beginning in the second quarter of 2021 as vaccination rates increased, and we
reopened additional previously suspended hotels throughout 2021. Consequently,
the results of our portfolio during the three months ended March 31, 2022 will
not be comparable to the same period in 2021.

Hotel Revenues and Operating Expenses



                                          Three Months Ended March 31,
                                                                                   Change from         Change
                                                                                    Property         from Other
                                      2022            2021           Change       Dispositions       Factors(1)
                                         (in millions)
Rooms revenue                      $      292       $     106       $     186     $          (3 )   $        189
Food and beverage revenue                 110              22              88                 -               88
Ancillary hotel revenue                    61              29              32                 -               32
Rooms expense                              85              35              50                (1 )             51
Food and beverage expense                  87              21              66                 -               66

Other departmental and support


  expense                                 133              78              55                (3 )             58
Other property-level expense               50              48               2                (2 )              4
Management fees expense                    22               7              15                 -               15




(1) Change from other factors primarily relates to the effects of COVID-19. The
increase in revenues and expenses for the three months ended March 31, 2022 was
primarily due to the reopening of additional hotels that were suspended during
the same period in 2021 and improved occupancy due to an increase in demand as
compared to the same period in 2021.

Group, transient, contract and other rooms revenue for the three months ended March 31, 2022, as well as the change for each segment compared to the same period in 2021 are as follows:



                                          Three Months Ended March 31,
                                                                                    Change from         Change
                                                                                     Property         from Other
                                     2022             2021            Change       Dispositions       Factors(1)
                                         (in millions)
Group rooms revenue               $       73       $        8       $       65     $           -     $         65
Transient rooms revenue                  199               86              113                (2 )            115
Contract rooms revenue                    14               11                3                 -                3
Other rooms revenue                        6                1                5                 -                5
Rooms revenue                     $      292       $      106       $      186     $          (2 )   $        188




(1) Change from other factors primarily relates to the effects of COVID-19. The
increase in revenues for the three months ended March 31, 2022 was primarily due
to the reopening of additional hotels that were suspended during the same period
in 2021 and improved occupancy due to an increase in demand as compared to the
same period in 2021.

                                       19
--------------------------------------------------------------------------------

Other revenue and Other expense



The increases in other revenue and other expense are primarily due to increases
in support services revenue and expense from the reopening of our hotels that
have service arrangements with Hilton Grand Vacations to full capacity following
their suspension of operations during 2020.


Corporate general and administrative



                                                           Three Months Ended March 31,
                                                  2022               2021            Percent Change
                                                       (in millions)
General and administrative expenses           $         12       $         12                      - %
Share-based compensation expense                         4                  6                  (33.3 )

Total corporate general and administrative $ 16 $ 18

                  (11.1 )%




Non-operating Income and Expenses

Interest expense



Interest expense decreased during the three months ended March 31, 2022 compared
to the same period in 2021 as a result of the partial repayment of our unsecured
delayed draw term loan facility ("2019 Term Facility") during the second and
third quarters of 2021 and the full repayment of our revolving credit facility
("Revolver") during 2021, partially offset by the issuance of $750 million of
4.875% senior secured notes due 2029 ("2029 Senior Secured Notes") in May 2021.
Interest expense associated with our debt for the three months ended March 31,
2022 and 2021 were as follows:

                                       Three Months Ended March 31,
                                2022          2021          Percent Change
                                   (in millions)
SF and HHV Mortgage Loans(1)   $    21       $    21                      - %
Other Mortgage Loans                 5             5                      -
2019 Term Facility                   1             5                  (80.0 )
Revolver                             1             5                  (80.0 )
2025 Senior Secured Notes(3)        12            12                      -
2028 Senior Secured Notes(3)        11            11                      -
2029 Senior Secured Notes(3)         9             -                  NM(2)
Other                                2             4                  (50.0 )
Total interest expense         $    62       $    63                   (1.6 )%




(1) In October 2016, we entered into a $725 million CMBS loan secured by the
Hilton San Francisco Union Square and the Parc 55 Hotel San Francisco ("SF
Mortgage Loan") and a $1.275 billion CMBS loan secured by the Hilton Hawaiian
Village Waikiki Beach Resort ("HHV Mortgage Loan").

(2) Percentage change is not meaningful.



(3) In May and September 2020, Park Intermediate Holdings LLC (our "Operating
Company"), PK Domestic Property LLC, an indirect subsidiary of the Company ("PK
Domestic"), and PK Finance Co-Issuer Inc. ("PK Finance") issued an aggregate of
$650 million of senior secured notes due 2025 ("2025 Senior Secured Notes") and
an aggregate of $725 million of senior secured notes due 2028 ("2028 Senior
Secured Notes"), respectively (collectively with the 2029 Senior Secured Notes,
the "Senior Secured Notes").

Liquidity and Capital Resources

Overview



We seek to maintain sufficient amounts of liquidity with an appropriate balance
of cash, debt and equity to provide financial flexibility. As of March 31, 2022,
we had total cash and cash equivalents of $639 million and $78 million of
restricted cash. Restricted cash primarily consists of cash restricted as to use
by our debt agreements and reserves for capital expenditures in accordance with
certain of our management agreements. We currently have higher than historical
balances in restricted cash due to certain of our mortgage loans that require
deposits of excess cash with the lender when certain financial ratios are not
met, which occurred as a result of the effect from COVID-19 on operating results
at the associated hotels.

As a result of the economic uncertainty resulting from the effects of COVID-19,
as described above under "COVID-19 Operational Update", we expect our cash flows
through at least the second quarter of 2022 to be lower than prior to COVID-19.
We and our hotel managers took various actions to mitigate the effects of
COVID-19, including drawing $1 billion from our Revolver in March 2020 (which we
subsequently fully repaid), issuing $650 million of 2025 Senior Secured Notes in
May 2020 (a portion of

                                       20
--------------------------------------------------------------------------------

which was used to partially repay amounts outstanding under our Revolver and our
term loan due December 2021 ("2016 Term Loan"), issuing $725 million of 2028
Senior Secured Notes in September 2020 (a portion of which was used to repay the
2016 Term Loan in full as well as a portion of the Revolver), issuing $750
million of 2029 Senior Secured Notes in May 2021 (a portion of which was used to
partially repay the Revolver and the 2019 Term Facility), suspending our
dividend following the payment of the first quarter 2020 dividend (which was
recently reinstated for the first quarter of 2022), and implementing various
cost saving initiatives at our hotels including temporary suspension of
operations at certain hotels (all of which have reopened except one) and
selected restaurants and other businesses and outlets and reductions in capital
expenditures for maintenance projects to approximately $44 million for 2021.

We generated positive Hotel Adjusted EBITDA for the quarter ended March 31,
2022, the fourth such consecutive quarter since the start of the pandemic. With
$901 million of availability under our Revolver and existing cash and cash
equivalents, we have sufficient liquidity to pay our debt maturities and to fund
other liquidity obligations over the next year and beyond. Only 1% of our total
outstanding debt is maturing in 2022. We may also take actions to improve our
liquidity, such as the issuance of additional debt, equity or equity-linked
securities, if we determine that doing so would be beneficial to us. However,
there can no assurance as to the timing of any such issuance, which may be in
the near term, or that any such additional financing will be completed on
favorable terms, or at all. In 2020, we amended our credit facilities, which in
addition to providing enhanced liquidity, extended the maturity of the Revolver
and placed certain restrictions on the Company, including limitations on our
ability to make dividends and distributions (except to the extent required to
maintain REIT status, the ability to pay a $0.01 per share per fiscal quarter
dividend and certain other agreed exceptions). In February 2022, we further
amended our credit and term loan facilities, including extending the waiver
period for the testing of the financial covenants, obtaining the ability to
repurchase up to $250 million of shares as long as there is no outstanding
balance on the Revolver (with the amount of any such repurchases increasing the
minimum liquidity covenant, dollar for dollar, resulting in a minimum liquidity
covenant amount as of March 31, 2022 of $261 million), and removing or
decreasing certain restrictions on the Company related to capital expenditures,
acquisitions and asset sales. Refer to Note 5: "Debt" in our unaudited condensed
consolidated financial statements included elsewhere within this Quarterly
Report on Form 10-Q for additional information.

Our known short-term liquidity requirements primarily consist of funds necessary
to pay for operating expenses and other expenditures, including reimbursements
to our hotel manager for payroll and related benefits, costs associated with the
operation of our hotels, interest and scheduled principal payments on our
outstanding indebtedness, capital expenditures for renovations and maintenance
at our hotels, corporate general and administrative expenses and dividends to
our stockholders. Many of the other expenses associated with our hotels are
relatively fixed, including portions of rent expense, property taxes and
insurance. Since we generally are unable to decrease these costs significantly
or rapidly when demand for our hotels decreases, the resulting decline in our
revenues can have a greater adverse effect on our net cash flow, margins and
profits. Our long-term liquidity requirements primarily consist of funds
necessary to pay for scheduled debt maturities, capital improvements at our
hotels (to the extent not cancelled or deferred), and costs associated with
potential acquisitions.

Our commitments to fund capital expenditures for renovations and maintenance at
our hotels will be funded by cash and cash equivalents, restricted cash to the
extent permitted by our lending agreements and cash flow from operations. We
have construction contract commitments of approximately $118 million for capital
expenditures at our properties, of which $70 million relates to the expansion
project at the Bonnet Creek complex. The Bonnet Creek expansion project includes
additional meeting space for the Signia by Hilton Orlando Bonnet Creek and the
Waldorf Astoria Orlando. Our contracts contain clauses that allow us to cancel
all or some portion of the work. Additionally, we have established reserves for
capital expenditures ("FF&E reserve") in accordance with our management and
certain debt agreements. Generally, these agreements require that we fund 4% of
hotel revenues into an FF&E reserve, unless such amounts have been incurred.

Our cash management objectives continue to be to maintain the availability of
liquidity, minimize operational costs, make debt payments and fund our capital
expenditure programs and future acquisitions. Further, we have an investment
policy that is focused on the preservation of capital and maximizing the return
on new and existing investments.

Stock Repurchase Program



In February 2022, our Board of Directors authorized and approved a stock
repurchase program allowing us to repurchase up to $300 million of our common
stock over a 24-month period, ending in February 2024. Stock repurchases would
be made through open market purchases, including through Rule 10b5-1 trading
programs, in privately negotiated transactions, or in such other manner that
would comply with applicable securities laws and subject to compliance with
existing debt agreements (which currently limits the repurchase of common stock
to $250 million). The timing of any future stock repurchases and the number of
shares to be repurchased will depend upon prevailing market conditions and other
factors. During the three months ended March 31, 2022, we repurchased
approximately 3.4 million shares of our common stock for a total purchase price
of $61 million. As of March 31, 2022, $239 million remained available for stock
repurchases.

                                       21
--------------------------------------------------------------------------------

Sources and Uses of Our Cash and Cash Equivalents



The following tables summarize our net cash flows and key metrics related to our
liquidity:

                                                                  Three Months Ended March 31,
                                                         2022              2021            Percent Change
                                                              (in millions)

Net cash provided by (used in) operating activities $ 44 $

     (71 )                162.0 %
Net cash used in investing activities                         (21 )              (3 )                600.0 %
Net cash used in financing activities                         (69 )              (7 )                NM(1)



(1) Percentage change is not meaningful.

Operating Activities

Cash flow from operating activities are primarily generated from the operating income generated at our hotels.



The $115 million increase in net cash provided by operating activities for the
three months ended March 31, 2022 compared to the three months ended March 31,
2021 was primarily due to an increase in cash from operations as a result of the
increase in occupancy as our hotels continue to recover from the effects of
COVID-19.

Investing Activities



The $18 million increase in net cash used in investing activities for the three
months ended March 31, 2022 compared to the three months ended March 31, 2021
was primarily due to a $16 million increase in capital expenditures, of which $6
million related to the expansion project at the Bonnet Creek complex.

Financing Activities



The $62 million increase in net cash used in financing activities for the three
months ended March 31, 2022 was primarily attributable to the repurchase of 3.4
million shares of our common stock for $61 million.

Dividends



As a REIT, we are required to distribute at least 90% of our REIT taxable
income, determined without regard to the deduction for dividends paid and
excluding net capital gain, and after utilization of any NOL carryforward to our
stockholders on an annual basis. To avoid paying tax on our income, we intend to
make distributions of all, or substantially all, of our REIT taxable income
(including net capital gains) to our stockholders. Therefore, as a general
matter, before consideration of the use of any NOL carryforward, it is unlikely
that we will be able to retain substantial cash balances that could be used to
meet our liquidity needs from our annual taxable income. Instead, we will need
to meet these needs from external sources of capital and amounts, if any, by
which our cash flow generated from operations exceeds taxable income. After the
payment of the first quarter dividend in 2020, we suspended our quarterly
dividend as a precautionary measure in light of COVID-19; in March 2022, our
Board of Directors approved and reinstated our quarterly cash dividend.

We declared the following dividends to holders of our common stock during 2022:

Record Date Payment Date Dividend per Share March 31, 2022 April 15, 2022 $

               0.01



Debt



As of March 31, 2022, our total indebtedness was approximately $4.7 billion,
including approximately $2.1 billion of our Senior Secured Notes, as disclosed
above, and excluding approximately $225 million of our share of debt from
investments in affiliates. Substantially all the debt of such unconsolidated
affiliates is secured solely by the affiliates' assets or is guaranteed by other
partners without recourse to us. Refer to Note 5: "Debt" in our unaudited
condensed consolidated financial statements included elsewhere within this
Quarterly Report on Form 10-Q for additional information.

Critical Accounting Policies and Estimates



The preparation of our financial statements in accordance with U.S. GAAP
requires us to make estimates and assumptions that affect the reported amounts
of assets and liabilities as of the date of our financial statements, the
reported amounts of revenues and expenses during the reporting periods and the
related disclosures in our unaudited condensed consolidated financial statements
and accompanying footnotes. We have discussed those policies and estimates that
we believe are critical and require the use of complex judgment in their
application in our Annual Report on Form 10-K for the year ended December 31,
2021, filed with the Securities and Exchange Commission on February 18, 2022.
There have been no material changes to our critical accounting policies or the
methods or assumptions we apply.

                                       22

--------------------------------------------------------------------------------

© Edgar Online, source Glimpses