Park Hotels & Resorts Inc
NYSE:PK
Income Statement
Earnings Waterfall
Park Hotels & Resorts Inc
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-950m
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-1.4B
USD
|
Operating Income
|
311m
USD
|
Other Expenses
|
-214m
USD
|
Net Income
|
97m
USD
|
Income Statement
Park Hotels & Resorts Inc
Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 631
N/A
|
6 736
+20%
|
7 885
+17%
|
8 308
+5%
|
8 388
+1%
|
613
-93%
|
1 332
+117%
|
2 013
+51%
|
2 688
+34%
|
2 736
+2%
|
2 742
+0%
|
2 732
0%
|
2 727
0%
|
2 750
+1%
|
2 758
+0%
|
2 775
+1%
|
2 791
+1%
|
2 775
-1%
|
2 773
0%
|
2 737
-1%
|
2 737
N/A
|
2 728
0%
|
2 700
-1%
|
2 720
+1%
|
2 844
+5%
|
2 784
-2%
|
2 123
-24%
|
1 549
-27%
|
852
-45%
|
418
-51%
|
699
+67%
|
1 024
+46%
|
1 362
+33%
|
1 676
+23%
|
2 048
+22%
|
2 287
+12%
|
2 501
+9%
|
2 670
+7%
|
2 689
+1%
|
2 706
+1%
|
2 698
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 626)
|
(4 510)
|
(5 377)
|
(5 786)
|
(5 867)
|
(229)
|
(471)
|
(705)
|
(943)
|
(955)
|
(962)
|
(965)
|
(969)
|
(973)
|
(974)
|
(978)
|
(977)
|
(970)
|
(963)
|
(946)
|
(944)
|
(937)
|
(937)
|
(944)
|
(985)
|
(989)
|
(780)
|
(597)
|
(366)
|
(187)
|
(254)
|
(345)
|
(462)
|
(578)
|
(694)
|
(785)
|
(857)
|
(919)
|
(947)
|
(958)
|
(950)
|
|
Gross Profit |
2 005
N/A
|
2 226
+11%
|
2 508
+13%
|
2 522
+1%
|
2 521
0%
|
384
-85%
|
861
+124%
|
1 308
+52%
|
1 745
+33%
|
1 781
+2%
|
1 780
0%
|
1 767
-1%
|
1 758
-1%
|
1 777
+1%
|
1 784
+0%
|
1 797
+1%
|
1 814
+1%
|
1 805
0%
|
1 810
+0%
|
1 791
-1%
|
1 793
+0%
|
1 791
0%
|
1 763
-2%
|
1 776
+1%
|
1 859
+5%
|
1 795
-3%
|
1 343
-25%
|
952
-29%
|
486
-49%
|
231
-52%
|
445
+93%
|
679
+53%
|
900
+33%
|
1 098
+22%
|
1 354
+23%
|
1 502
+11%
|
1 644
+9%
|
1 751
+7%
|
1 742
-1%
|
1 748
+0%
|
1 748
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 082)
|
(1 197)
|
(1 319)
|
(1 335)
|
(1 331)
|
(327)
|
(658)
|
(983)
|
(1 302)
|
(1 300)
|
(1 304)
|
(1 303)
|
(1 325)
|
(1 345)
|
(1 370)
|
(1 404)
|
(1 418)
|
(1 418)
|
(1 404)
|
(1 393)
|
(1 386)
|
(1 371)
|
(1 362)
|
(1 352)
|
(1 400)
|
(1 445)
|
(1 317)
|
(1 224)
|
(1 044)
|
(908)
|
(966)
|
(1 007)
|
(1 065)
|
(1 153)
|
(1 229)
|
(1 295)
|
(1 355)
|
(1 397)
|
(1 404)
|
(1 406)
|
(1 437)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(225)
|
(456)
|
(691)
|
(919)
|
(930)
|
(941)
|
(936)
|
(940)
|
(961)
|
(987)
|
(1 021)
|
(1 067)
|
(1 068)
|
(1 059)
|
(1 054)
|
(1 036)
|
(1 026)
|
(1 025)
|
(1 019)
|
(1 058)
|
(1 089)
|
(961)
|
(871)
|
(710)
|
(589)
|
(642)
|
(682)
|
(735)
|
(805)
|
(893)
|
(956)
|
(1 014)
|
(1 057)
|
(1 064)
|
(1 067)
|
(1 067)
|
|
Depreciation & Amortization |
(339)
|
(387)
|
(436)
|
(464)
|
(457)
|
(67)
|
(139)
|
(212)
|
(287)
|
(293)
|
(295)
|
(295)
|
(300)
|
(297)
|
(296)
|
(297)
|
(288)
|
(288)
|
(284)
|
(279)
|
(277)
|
(269)
|
(261)
|
(253)
|
(264)
|
(277)
|
(291)
|
(305)
|
(298)
|
(297)
|
(293)
|
(286)
|
(281)
|
(277)
|
(274)
|
(273)
|
(269)
|
(264)
|
(260)
|
(258)
|
(287)
|
|
Other Operating Expenses |
(743)
|
(810)
|
(883)
|
(871)
|
(874)
|
(35)
|
(63)
|
(80)
|
(96)
|
(77)
|
(68)
|
(72)
|
(85)
|
(87)
|
(87)
|
(86)
|
(63)
|
(62)
|
(61)
|
(60)
|
(73)
|
(76)
|
(76)
|
(80)
|
(78)
|
(79)
|
(65)
|
(48)
|
(36)
|
(22)
|
(31)
|
(39)
|
(49)
|
(71)
|
(62)
|
(66)
|
(72)
|
(76)
|
(80)
|
(81)
|
(83)
|
|
Operating Income |
923
N/A
|
1 029
+11%
|
1 189
+16%
|
1 187
0%
|
1 190
+0%
|
57
-95%
|
203
+256%
|
325
+60%
|
443
+36%
|
481
+9%
|
476
-1%
|
464
-3%
|
433
-7%
|
432
0%
|
414
-4%
|
393
-5%
|
396
+1%
|
387
-2%
|
406
+5%
|
398
-2%
|
407
+2%
|
420
+3%
|
401
-5%
|
424
+6%
|
459
+8%
|
350
-24%
|
26
-93%
|
(272)
N/A
|
(558)
-105%
|
(677)
-21%
|
(521)
+23%
|
(328)
+37%
|
(165)
+50%
|
(55)
+67%
|
125
N/A
|
207
+66%
|
289
+40%
|
354
+22%
|
338
-5%
|
342
+1%
|
311
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(304)
|
(383)
|
(445)
|
(496)
|
(470)
|
(42)
|
(80)
|
(120)
|
(163)
|
(164)
|
(165)
|
(167)
|
(173)
|
(155)
|
(142)
|
(126)
|
(86)
|
(86)
|
(86)
|
(87)
|
(106)
|
(107)
|
(102)
|
(105)
|
(121)
|
(137)
|
(173)
|
(209)
|
(233)
|
(260)
|
(271)
|
(271)
|
(264)
|
(259)
|
(247)
|
(237)
|
(219)
|
(203)
|
(195)
|
(193)
|
(203)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(4)
|
146
|
144
|
143
|
143
|
(18)
|
(15)
|
(14)
|
(14)
|
1
|
0
|
0
|
(25)
|
64
|
71
|
74
|
97
|
39
|
20
|
(49)
|
(33)
|
(690)
|
(677)
|
(623)
|
(644)
|
(11)
|
(11)
|
(12)
|
(14)
|
0
|
75
|
99
|
99
|
113
|
(177)
|
(188)
|
35
|
|
Gain/Loss on Disposition of Assets |
0
|
40
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
54
|
23
|
23
|
98
|
55
|
(5)
|
(5)
|
(5)
|
(6)
|
(1)
|
(3)
|
(8)
|
(25)
|
(25)
|
(24)
|
(21)
|
0
|
0
|
109
|
109
|
102
|
103
|
(6)
|
(3)
|
46
|
45
|
45
|
41
|
(15)
|
(13)
|
(14)
|
(16)
|
(7)
|
(2)
|
0
|
6
|
4
|
0
|
0
|
0
|
1
|
|
Pre-Tax Income |
673
N/A
|
709
+5%
|
816
+15%
|
789
-3%
|
771
-2%
|
156
-80%
|
262
+68%
|
343
+31%
|
417
+22%
|
298
-29%
|
293
-2%
|
275
-6%
|
221
-20%
|
253
+14%
|
248
-2%
|
246
-1%
|
285
+16%
|
365
+28%
|
500
+37%
|
494
-1%
|
500
+1%
|
455
-9%
|
313
-31%
|
267
-15%
|
351
+31%
|
(432)
N/A
|
(779)
-80%
|
(1 063)
-36%
|
(1 450)
-36%
|
(961)
+34%
|
(817)
+15%
|
(627)
+23%
|
(450)
+28%
|
(316)
+30%
|
(47)
+85%
|
75
N/A
|
173
+131%
|
264
+53%
|
(34)
N/A
|
(40)
-18%
|
144
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(245)
|
(252)
|
(255)
|
(248)
|
(229)
|
(8)
|
(68)
|
(113)
|
(118)
|
(124)
|
(103)
|
(84)
|
(82)
|
2 213
|
2 271
|
2 341
|
(30)
|
(2 311)
|
(2 343)
|
(2 387)
|
(10)
|
(17)
|
(9)
|
(9)
|
(35)
|
(38)
|
(36)
|
(37)
|
6
|
15
|
18
|
22
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(4)
|
(7)
|
(38)
|
|
Income from Continuing Operations |
428
|
457
|
561
|
541
|
542
|
148
|
194
|
230
|
299
|
174
|
190
|
191
|
139
|
2 466
|
2 519
|
2 587
|
255
|
(1 946)
|
(1 843)
|
(1 893)
|
490
|
438
|
304
|
258
|
316
|
(470)
|
(815)
|
(1 100)
|
(1 444)
|
(946)
|
(799)
|
(605)
|
(452)
|
(317)
|
(49)
|
73
|
173
|
262
|
(38)
|
(47)
|
106
|
|
Income to Minority Interest |
(4)
|
(5)
|
(7)
|
(7)
|
(9)
|
(1)
|
(2)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(10)
|
(8)
|
(4)
|
0
|
4
|
4
|
0
|
(4)
|
(7)
|
(9)
|
(11)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
|
Net Income (Common) |
442
N/A
|
470
+6%
|
572
+22%
|
563
-2%
|
584
+4%
|
147
-75%
|
192
+31%
|
224
+17%
|
292
+30%
|
167
-43%
|
182
+9%
|
184
+1%
|
133
-28%
|
2 456
+1 747%
|
2 507
+2%
|
2 575
+3%
|
2 617
+2%
|
422
-84%
|
526
+25%
|
476
-10%
|
470
-1%
|
416
-11%
|
282
-32%
|
235
-17%
|
306
+30%
|
(478)
N/A
|
(818)
-71%
|
(1 099)
-34%
|
(1 440)
-31%
|
(942)
+35%
|
(799)
+15%
|
(609)
+24%
|
(459)
+25%
|
(326)
+29%
|
(60)
+82%
|
61
N/A
|
162
+166%
|
252
+56%
|
(48)
N/A
|
(56)
-17%
|
97
N/A
|
|
EPS (Diluted) |
1.04
N/A
|
1.11
+7%
|
1.35
+22%
|
1.32
-2%
|
1.37
+4%
|
0.74
-46%
|
0.97
+31%
|
1.13
+16%
|
1.48
+31%
|
0.84
-43%
|
0.91
+8%
|
0.92
+1%
|
0.67
-27%
|
11.44
+1 607%
|
11.66
+2%
|
11.97
+3%
|
12.22
+2%
|
1.99
-84%
|
2.61
+31%
|
2.36
-10%
|
2.3
-3%
|
2.05
-11%
|
1.39
-32%
|
1.13
-19%
|
1.44
+27%
|
-2
N/A
|
-3.48
-74%
|
-4.67
-34%
|
-6.1
-31%
|
-4
+34%
|
-3.39
+15%
|
-2.58
+24%
|
-1.94
+25%
|
-1.37
+29%
|
-0.26
+81%
|
0.27
N/A
|
0.71
+163%
|
1.14
+61%
|
-0.24
N/A
|
-0.27
-13%
|
0.45
N/A
|