
Hyatt Hotels (H) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.7B
Gross Profit
332.0M
19.32%
Operating Income
116.0M
6.75%
Net Income
24.0M
1.40%
EPS (Diluted)
$0.19
Balance Sheet Metrics
Total Assets
15.9B
Total Liabilities
12.0B
Shareholders Equity
3.9B
Debt to Equity
3.09
Cash Flow Metrics
Operating Cash Flow
211.0M
Free Cash Flow
123.0M
Revenue & Profitability Trend
Hyatt Hotels Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.6B | 6.7B | 5.9B | 3.0B | 2.1B |
Cost of Goods Sold | 5.4B | 5.4B | 4.6B | 2.6B | 2.1B |
Gross Profit | 1.3B | 1.3B | 1.3B | 425.0M | -1.0M |
Gross Margin % | 19.5% | 19.8% | 21.9% | 14.0% | -0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 548.0M | 615.0M | 464.0M | 366.0M | 321.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 548.0M | 615.0M | 464.0M | 366.0M | 321.0M |
Operating Income | 416.0M | 322.0M | 414.0M | -273.0M | -632.0M |
Operating Margin % | 6.3% | 4.8% | 7.0% | -9.0% | -30.6% |
Non-Operating Items | |||||
Interest Income | 123.0M | 74.0M | 44.0M | 28.0M | 30.0M |
Interest Expense | 180.0M | 145.0M | 150.0M | 163.0M | 128.0M |
Other Non-Operating Income | 1.2B | 59.0M | 55.0M | 452.0M | -230.0M |
Pre-tax Income | 1.6B | 310.0M | 363.0M | 44.0M | -960.0M |
Income Tax | 267.0M | 90.0M | -92.0M | 266.0M | -257.0M |
Effective Tax Rate % | 17.1% | 29.0% | -25.3% | 604.5% | 0.0% |
Net Income | 1.3B | 220.0M | 455.0M | -222.0M | -703.0M |
Net Margin % | 19.5% | 3.3% | 7.7% | -7.3% | -34.0% |
Key Metrics | |||||
EBITDA | 960.0M | 833.0M | 930.0M | 109.0M | -362.0M |
EPS (Basic) | $12.99 | $2.10 | $4.17 | $-2.13 | $-6.93 |
EPS (Diluted) | $12.65 | $2.05 | $4.09 | $-2.13 | $-6.93 |
Basic Shares Outstanding | 99791270 | 104861037 | 109100000 | 104000000 | 101300000 |
Diluted Shares Outstanding | 99791270 | 104861037 | 109100000 | 104000000 | 101300000 |
Income Statement Trend
Hyatt Hotels Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.0B | 881.0M | 991.0M | 960.0M | 1.2B |
Short-term Investments | 372.0M | 15.0M | 158.0M | 227.0M | 675.0M |
Accounts Receivable | 1.1B | 883.0M | 834.0M | 633.0M | 316.0M |
Inventory | 8.0M | 9.0M | 9.0M | 10.0M | 9.0M |
Other Current Assets | 174.0M | 195.0M | 180.0M | 149.0M | 64.0M |
Total Current Assets | 2.7B | 2.1B | 2.2B | 2.1B | 2.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 328.0M | 369.0M | 385.0M | 446.0M | 474.0M |
Goodwill | 7.2B | 8.1B | 7.9B | 7.9B | 961.0M |
Intangible Assets | 2.2B | 1.7B | 1.7B | 2.0B | 385.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 2.2B | 2.1B | 1.6B | 1.3B | 1.3B |
Total Non-Current Assets | 10.6B | 10.7B | 10.1B | 10.5B | 6.6B |
Total Assets | 13.3B | 12.8B | 12.3B | 12.6B | 9.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 475.0M | 493.0M | 500.0M | 523.0M | 102.0M |
Short-term Debt | 489.0M | 792.0M | 699.0M | 45.0M | 289.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 17.0M | - | - | - |
Total Current Liabilities | 3.3B | 3.6B | 3.3B | 2.2B | 984.0M |
Non-Current Liabilities | |||||
Long-term Debt | 3.6B | 2.6B | 2.8B | 4.3B | 3.4B |
Deferred Tax Liabilities | 171.0M | 66.0M | 72.0M | 93.0M | 48.0M |
Other Non-Current Liabilities | 589.0M | 316.0M | 178.0M | 156.0M | 119.0M |
Total Non-Current Liabilities | 6.2B | 5.7B | 5.3B | 6.8B | 4.9B |
Total Liabilities | 9.5B | 9.3B | 8.6B | 9.0B | 5.9B |
Equity | |||||
Common Stock | 1.0M | 1.0M | 1.0M | 1.0M | 1.0M |
Retained Earnings | 3.8B | 3.7B | 3.6B | 3.2B | 3.4B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.8B | 3.6B | 3.7B | 3.6B | 3.2B |
Key Metrics | |||||
Total Debt | 4.1B | 3.4B | 3.4B | 4.4B | 3.6B |
Working Capital | -541.0M | -1.4B | -1.0B | -170.0M | 1.6B |
Balance Sheet Composition
Hyatt Hotels Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.3B | 220.0M | 455.0M | -222.0M | -703.0M |
Depreciation & Amortization | 369.0M | 439.0M | 461.0M | 337.0M | 341.0M |
Stock-Based Compensation | 64.0M | 75.0M | 61.0M | 59.0M | 28.0M |
Working Capital Changes | 239.0M | 293.0M | 279.0M | 187.0M | -159.0M |
Operating Cash Flow | 1.8B | 904.0M | 936.0M | 558.0M | -527.0M |
Investing Activities | |||||
Capital Expenditures | 1.4B | -10.0M | 625.0M | 758.0M | 85.0M |
Acquisitions | -635.0M | -211.0M | -128.0M | -2.8B | -60.0M |
Investment Purchases | -1.8B | -483.0M | -952.0M | -793.0M | -1.1B |
Investment Sales | 1.3B | 576.0M | 1.1B | 1.2B | 542.0M |
Investing Cash Flow | 251.0M | -167.0M | 617.0M | -1.7B | -614.0M |
Financing Activities | |||||
Share Repurchases | -1.2B | -453.0M | -369.0M | 0 | -69.0M |
Dividends Paid | -60.0M | -47.0M | 0 | 0 | -20.0M |
Debt Issuance | 1.4B | 596.0M | 0 | 1.9B | 2.0B |
Debt Repayment | -750.0M | -660.0M | -711.0M | -1.2B | -406.0M |
Financing Cash Flow | -618.0M | -578.0M | -1.1B | 1.3B | 1.5B |
Free Cash Flow | 463.0M | 592.0M | 473.0M | 204.0M | -733.0M |
Net Change in Cash | 1.4B | 159.0M | 447.0M | 185.0M | 384.0M |
Cash Flow Trend
Hyatt Hotels Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
31.82
Forward P/E
35.45
Price to Book
3.75
Price to Sales
4.15
PEG Ratio
-0.32
Profitability Ratios
Profit Margin
13.42%
Operating Margin
16.22%
Return on Equity
11.24%
Return on Assets
2.07%
Financial Health
Current Ratio
0.70
Debt to Equity
162.72
Beta
1.46
Per Share Data
EPS (TTM)
$4.40
Book Value per Share
$37.30
Revenue per Share
$33.28
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
h | 13.4B | 31.82 | 3.75 | 11.24% | 13.42% | 162.72 |
Marriott | 70.6B | 29.32 | -22.52 | -79.38% | 37.06% | -5.00 |
Hilton Worldwide | 63.2B | 41.25 | -14.16 | -41.61% | 32.92% | -2.57 |
Wyndham Hotels | 6.7B | 20.63 | 11.85 | 56.33% | 23.20% | 452.11 |
Choice Hotels | 5.6B | 18.81 | -213.73 | -658.58% | 38.58% | -76.66 |
Atour Lifestyle | 4.8B | 27.67 | 1.46 | 44.87% | 16.41% | 53.59 |
Financial data is updated regularly. All figures are in the company's reporting currency.