{
  "docId": "019dd923-5eff-723e-9be6-c7aaec82191e",
  "docSlug": "03306ff279c8f1e8",
  "documentTitle": "2025 05 Investor Presentation",
  "authorId": "Hilton",
  "authorName": "Hilton",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "strategy_consulting",
  "sourceTypeLabel": "Strategy consulting",
  "presentationDate": null,
  "orientation": "landscape",
  "aspectRatio": 1.333,
  "pageNumber": 13,
  "pageCount": 15,
  "prevPage": 12,
  "nextPage": 14,
  "slideType": "appendix_data",
  "function": "summarize",
  "density": "dense",
  "nDataPoints": 40,
  "notes": "Contains two distinct financial tables: one for Adjusted EBITDA reconciliation and one for Net Debt calculation.",
  "elementsJson": [
    "data_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-5eff-723e-9be6-c7aaec82191e/13",
  "deckHref": "/decks/019dd923-5eff-723e-9be6-c7aaec82191e",
  "deckJsonHref": "/decks/019dd923-5eff-723e-9be6-c7aaec82191e.json",
  "deckAnchorHref": "/decks/019dd923-5eff-723e-9be6-c7aaec82191e#slide-13",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.9,
        "x": 0.05,
        "y": 0.91
      },
      "kind": "disclaimer",
      "text": "(a) Amount includes losses on debt guarantees for certain hotels that we manage, which were recognized in other non-operating income (loss), net. (b) Amounts include results from the operation of programs conducted for the benefit of property owners and exclude cash receipts recorded as deferred revenues on our condensed consolidated balance sheets related to these programs. Under the terms of the related contracts, we do not operate these programs to generate a profit and have contractual rights to adjust future collections to recover prior period expenditures. (c) Amounts for the LTM ended March 31, 2025 and year ended December 31, 2024 include restructuring costs related to certain leased properties, losses for the full or partial settlement of certain pension plans, transaction costs incurred for the amendment of our senior secured term loan facility in June 2024, net losses (gains) related to certain of our investments in unconsolidated affiliates, severance and other items. Amount for the year ended December 31, 2024 also includes transaction costs incurred for acquisitions.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0fd62dad-f2c2-44bb-a86f-4d54d5b00af6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Adjusted EBITDA: $3,474",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-6d56-735f-ae0f-b2054608fc36",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Net debt calculation table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "508dab25-96bb-4483-83fb-e9ae38668e60",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.9,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "table",
      "text": "Adjusted EBITDA reconciliation table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ec38b2bc-22ca-4c7d-a3e6-2789335b805b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.35,
        "x": 0.05,
        "y": 0.07
      },
      "kind": "title",
      "text": "RECONCILIATIONS",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "daa34e54-edd8-44e0-bd67-468c8637ad87",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "9ab8eaa3-90a7-41d1-8112-6ab2c17e140d",
      "evidence": "Adjusted EBITDA reconciliation table",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 13,
      "from": 12,
      "beatId": "c1716151-0b65-491f-a1ed-cd504ee6fc18",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Slides provide financial analysis and reconciliations",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}