Interactive Financial Charts Not Available

Hilton Worldwide (HLT) | Financial Analysis & Statements

Hilton Worldwide Holdings Inc. | Large-cap | Consumer Cyclical

$269.90

-0.67%

Hilton Worldwide vs Marriott Hilton Worldwide vs Hyatt Hotels Hilton Worldwide vs Wyndham Hotels Hilton Worldwide vs Choice Hotels Hilton Worldwide vs Atour Lifestyle Hilton Worldwide vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 2.7B

Gross Profit 697.0M 25.86%

Operating Income 536.0M 19.89%

Net Income 300.0M 11.13%

EPS (Diluted) $1.23

Balance Sheet Metrics

Total Assets 16.0B

Total Liabilities 20.4B

Shareholders Equity -4.3B

Cash Flow Metrics

Operating Cash Flow 454.0M

Free Cash Flow 412.0M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Hilton Worldwide Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	11.2B	10.2B	8.8B	5.8B	4.3B
Cost of Goods Sold i	8.1B	7.3B	6.1B	4.1B	3.7B
Gross Profit i	3.1B	2.9B	2.7B	1.7B	583.0M
Gross Margin % i	27.4%	28.6%	30.8%	28.6%	13.5%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	415.0M	408.0M	382.0M	405.0M	311.0M
Other Operating Expenses i	137.0M	112.0M	60.0M	45.0M	60.0M
Total Operating Expenses i	552.0M	520.0M	442.0M	450.0M	371.0M
Operating Income i	2.4B	2.3B	2.1B	1.0B	-119.0M
Operating Margin % i	21.2%	22.1%	23.9%	17.6%	-2.8%
Non-Operating Items
Interest Income i	-	-	-	-	-
Interest Expense i	569.0M	464.0M	415.0M	397.0M	429.0M
Other Non-Operating Income	-13.0M	-107.0M	55.0M	-60.0M	-376.0M
Pre-tax Income i	1.8B	1.7B	1.7B	560.0M	-924.0M
Income Tax i	244.0M	541.0M	477.0M	153.0M	-204.0M
Effective Tax Rate % i	13.7%	32.0%	27.5%	27.3%	0.0%
Net Income i	1.5B	1.2B	1.3B	407.0M	-720.0M
Net Margin % i	13.8%	11.2%	14.3%	7.0%	-16.7%
Key Metrics
EBITDA i	2.5B	2.4B	2.3B	1.2B	210.0M
EPS (Basic) i	$6.20	$4.36	$4.56	$1.47	$-2.58
EPS (Diluted) i	$6.14	$4.33	$4.53	$1.46	$-2.58
Basic Shares Outstanding i	248000000	262000000	275000000	279000000	277000000
Diluted Shares Outstanding i	248000000	262000000	275000000	279000000	277000000

Income Statement Trend

Hilton Worldwide Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	1.3B	800.0M	1.2B	1.4B	3.2B
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	1.6B	1.5B	1.3B	1.1B	771.0M
Inventory i	-	-	-	-	-
Other Current Assets	120.0M	121.0M	152.0M	202.0M	98.0M
Total Current Assets i	3.3B	2.6B	2.9B	2.9B	4.2B
Non-Current Assets
Property, Plant & Equipment i	661.0M	704.0M	744.0M	777.0M	859.0M
Goodwill i	16.5B	16.2B	16.0B	16.0B	16.0B
Intangible Assets i	6.4B	6.1B	5.9B	5.8B	5.8B
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	818.0M	652.0M	780.0M	665.0M	517.0M
Total Non-Current Assets i	13.2B	12.8B	12.6B	12.6B	12.6B
Total Assets i	16.5B	15.4B	15.5B	15.4B	16.8B
Liabilities
Current Liabilities
Accounts Payable i	409.0M	457.0M	368.0M	274.0M	224.0M
Short-term Debt i	652.0M	155.0M	151.0M	194.0M	226.0M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	2.2B	1.9B	1.8B	1.6B	1.1B
Total Current Liabilities i	4.7B	3.7B	3.4B	3.0B	2.4B
Non-Current Liabilities
Long-term Debt i	11.4B	10.0B	9.5B	9.6B	11.4B
Deferred Tax Liabilities i	322.0M	401.0M	735.0M	700.0M	649.0M
Other Non-Current Liabilities	1.7B	1.6B	1.4B	1.4B	1.9B
Total Non-Current Liabilities i	15.5B	14.0B	13.2B	13.2B	15.8B
Total Liabilities i	20.2B	17.7B	16.6B	16.3B	18.2B
Equity
Common Stock i	3.0M	3.0M	3.0M	3.0M	3.0M
Retained Earnings i	-2.8B	-4.2B	-5.2B	-6.3B	-6.7B
Treasury Stock i	11.3B	8.4B	6.0B	4.4B	4.5B
Other Equity	-	-	-	-	-
Total Shareholders Equity i	-3.7B	-2.3B	-1.1B	-819.0M	-1.5B
Key Metrics
Total Debt i	12.0B	10.1B	9.7B	9.8B	11.6B
Working Capital i	-1.4B	-1.1B	-502.0M	-148.0M	1.8B

Balance Sheet Composition

Hilton Worldwide Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	1.5B	1.2B	1.3B	407.0M	-720.0M
Depreciation & Amortization i	146.0M	147.0M	162.0M	188.0M	331.0M
Stock-Based Compensation i	176.0M	169.0M	162.0M	193.0M	97.0M
Working Capital Changes i	571.0M	882.0M	192.0M	-506.0M	833.0M
Operating Cash Flow i	2.1B	1.8B	1.7B	48.0M	315.0M
Investing Activities
Capital Expenditures i	-	-	-	-	-
Acquisitions i	-241.0M	-15.0M	-53.0M	0	0
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-241.0M	-32.0M	-100.0M	27.0M	-12.0M
Financing Activities
Share Repurchases i	-2.9B	-2.3B	-1.6B	0	-296.0M
Dividends Paid i	-150.0M	-158.0M	-123.0M	0	-42.0M
Debt Issuance i	2.3B	609.0M	23.0M	1.5B	4.6B
Debt Repayment i	-330.0M	-183.0M	-48.0M	-3.2B	-2.1B
Financing Cash Flow i	-1.1B	-2.1B	-1.8B	-1.8B	2.0B
Free Cash Flow i	1.8B	1.7B	1.6B	30.0M	616.0M
Net Change in Cash i	694.0M	-296.0M	-187.0M	-1.8B	2.3B

Cash Flow Trend

Hilton Worldwide Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 41.25

Forward P/E 33.61

Price to Book -14.16

Price to Sales 13.08

PEG Ratio 4.36

Profitability Ratios

Profit Margin 32.92%

Operating Margin 58.45%

Return on Equity -41.61%

Return on Assets 9.55%

Financial Health

Current Ratio 0.54

Debt to Equity -2.57

Beta 1.27

Per Share Data

EPS (TTM) $6.51

Book Value per Share $-19.47

Revenue per Share $19.95

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
hlt	63.2B	41.25	-14.16	-41.61%	32.92%	-2.57
Marriott	70.6B	29.32	-22.52	-79.38%	37.06%	-5.00
Hyatt Hotels	13.4B	31.82	3.75	11.24%	13.42%	162.72
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.