Go Pro

Hilton Worldwide (HLT) Financials

Hilton Worldwide logo
$320.48 -1.54 (-0.48%)
Closing price 07/31/2026 03:59 PM Eastern
Extended Trading
$320.48 0.00 (0.00%)
As of 07/31/2026 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Hilton Worldwide

Annual Income Statements for Hilton Worldwide

This table shows Hilton Worldwide's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
1,404 1,179 422 764 881 -715 410 1,255 1,141 1,535 1,457
Consolidated Net Income / (Loss)
1,416 1,163 1,089 769 886 -720 407 1,257 1,151 1,539 1,461
Net Income / (Loss) Continuing Operations
881 -17 417 1,387 886 -720 407 1,257 1,151 1,539 1,461
Total Pre-Tax Income
533 606 753 1,078 1,244 -924 560 1,734 1,692 1,783 2,072
Total Operating Income
900 868 1,132 1,432 1,657 -418 1,010 2,094 2,225 2,370 2,693
Total Gross Profit
1,708 1,688 3,232 2,251 2,435 583 1,655 2,698 9,094 10,048 10,945
Total Revenue
7,133 6,576 8,131 8,906 9,452 4,307 5,788 8,773 10,235 11,174 12,039
Operating Revenue
7,133 6,576 8,131 8,906 9,452 4,307 5,788 8,773 10,235 11,174 12,039
Total Cost of Revenue
5,425 4,888 4,899 6,655 7,017 3,724 4,133 6,075 1,141 1,126 1,094
Operating Cost of Revenue
5,425 4,888 - 6,655 7,017 3,724 4,133 6,075 1,141 1,126 1,094
Total Operating Expenses
808 754 2,100 819 778 1,001 645 604 6,869 7,678 8,252
Selling, General & Admin Expense
537 409 439 494 513 371 405 382 520 552 525
Depreciation Expense
385 353 336 325 346 331 188 162 147 146 177
Other Operating Expenses / (Income)
49 - 1,325 - - - 45 60 6,164 6,985 7,550
Impairment Charge
- - - 0.00 0.00 258 0.00 0.00 38 0.00 0.00
Other Special Charges / (Income)
-163 -8.00 0.00 0.00 -81 0.00 7.00 0.00 0.00 -5.00 0.00
Total Other Income / (Expense), net
-367 -328 -379 -354 -413 -506 -450 -360 -533 -587 -621
Interest Expense
377 334 411 371 414 429 397 415 464 569 620
Interest & Investment Income
- - - - - - 0.00 0.00 -92 0.00 0.00
Other Income / (Expense), net
10 6.00 32 17 1.00 -77 -53 55 23 -18 -1.00
Income Tax Expense
-348 -557 -336 309 358 -204 153 477 541 244 611
Net Income / (Loss) Attributable to Noncontrolling Interest
12 -16 5.00 5.00 5.00 -5.00 -3.00 2.00 10 4.00 4.00
Basic Earnings per Share
$4.27 $1.03 $3.34 $2.53 $3.07 ($2.58) $1.47 $4.56 $4.36 $6.20 $6.18
Weighted Average Basic Shares Outstanding
329M 329M 279.40M 302M 554.90M 555.22M 558.28M 532.90M 504.32M 240.60M 229.29M
Diluted Earnings per Share
$4.26 $1.03 $3.32 $2.50 $3.04 ($2.58) $1.46 $4.53 $4.33 $6.14 $6.12
Weighted Average Diluted Shares Outstanding
329M 329M 279.40M 302M 554.90M 555.22M 558.28M 532.90M 504.32M 240.60M 229.29M
Weighted Average Basic & Diluted Shares Outstanding
329M 329M 279.40M 302M 554.90M 555.22M 558.28M 532.90M 504.32M 240.60M 229.29M
Cash Dividends to Common per Share
$0.42 $0.84 $0.60 $0.60 $0.60 $0.15 $0.00 $0.45 $0.60 $0.60 $0.60

Quarterly Income Statements for Hilton Worldwide

This table shows Hilton Worldwide's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
147 265 421 344 505 300 440 420 297 385 482
Consolidated Net Income / (Loss)
150 268 422 344 505 300 442 421 298 383 482
Net Income / (Loss) Continuing Operations
150 268 422 344 505 300 442 421 298 383 482
Total Pre-Tax Income
274 365 591 491 336 410 629 604 429 518 680
Total Operating Income
400 533 725 623 489 536 778 777 602 678 858
Total Gross Profit
613 2,326 2,653 2,579 669 2,456 2,851 2,843 2,795 2,702 3,075
Total Revenue
2,609 2,573 2,951 2,867 2,783 2,695 3,137 3,120 3,087 2,937 3,341
Operating Revenue
2,609 2,573 2,951 2,867 2,783 2,695 3,137 3,120 3,087 2,937 3,341
Total Cost of Revenue
1,996 247 298 288 2,114 239 286 277 292 235 266
Operating Cost of Revenue
1,996 247 298 288 2,114 239 286 277 292 235 266
Total Operating Expenses
213 1,793 1,928 1,956 180 1,920 2,073 2,066 2,193 2,024 2,217
Selling, General & Admin Expense
110 134 113 127 97 120 135 118 152 125 114
Depreciation Expense
33 36 34 37 39 41 43 46 47 50 49
Other Operating Expenses / (Income)
32 1,630 1,781 1,790 44 1,759 1,895 1,902 1,994 1,849 2,054
Total Other Income / (Expense), net
-126 -168 -134 -132 -153 -126 -149 -173 -173 -160 -178
Interest Expense
124 131 141 140 157 145 151 159 165 162 183
Other Income / (Expense), net
-2.00 -37 7.00 8.00 4.00 19 2.00 -14 -8.00 2.00 5.00
Income Tax Expense
124 97 169 147 -169 110 187 183 131 135 198
Net Income / (Loss) Attributable to Noncontrolling Interest
3.00 3.00 1.00 0.00 - 0.00 2.00 1.00 1.00 -2.00 0.00
Basic Earnings per Share
$0.58 $1.05 $1.69 $1.40 $2.06 $1.25 $1.85 $1.79 $1.29 $1.68 $2.12
Weighted Average Basic Shares Outstanding
504.32M 250.05M 246.43M 243.78M 240.60M 237.70M 235.19M 232.44M 229.29M 227.65M 225.06M
Diluted Earnings per Share
$0.57 $1.04 $1.67 $1.38 $2.05 $1.23 $1.84 $1.78 $1.27 $1.66 $2.10
Weighted Average Diluted Shares Outstanding
504.32M 250.05M 246.43M 243.78M 240.60M 237.70M 235.19M 232.44M 229.29M 227.65M 225.06M
Weighted Average Basic & Diluted Shares Outstanding
504.32M 250.05M 246.43M 243.78M 240.60M 237.70M 235.19M 232.44M 229.29M 227.65M 225.06M
Cash Dividends to Common per Share
$0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15

Annual Cash Flow Statements for Hilton Worldwide

This table details how cash moves in and out of Hilton Worldwide's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
88 383 90 30 148 2,633 -1,741 -207 -411 501 -406
Net Cash From Operating Activities
1,446 1,310 849 1,255 1,384 708 109 1,681 1,946 2,013 2,129
Net Cash From Continuing Operating Activities
1,446 865 895 1,461 1,384 708 109 1,681 1,946 2,013 2,129
Net Income / (Loss) Continuing Operations
1,416 354 1,089 769 886 -720 407 1,257 1,151 1,539 1,461
Consolidated Net Income / (Loss)
1,416 354 1,089 769 886 -720 407 1,257 1,151 1,539 1,461
Depreciation Expense
692 - 336 325 346 331 188 162 147 146 177
Amortization Expense
38 48 32 43 45 46 48 54 59 67 76
Non-Cash Adjustments To Reconcile Net Income
-115 58 -57 35 -52 332 49 76 -182 -169 14
Changes in Operating Assets and Liabilities, net
-585 405 -551 83 159 719 -583 132 771 430 401
Net Cash From Investing Activities
414 -423 -147 -131 -123 -107 -57 -123 -305 -446 -190
Net Cash From Continuing Investing Activities
414 -423 -147 -131 -123 -107 -57 -123 -305 -446 -190
Purchase of Property, Plant & Equipment
-310 -317 -58 -72 -81 -46 -35 -39 -151 -96 -101
Acquisitions
-1,501 -81 -75 -87 -124 -46 -44 -63 -96 -338 -88
Purchase of Investments
- - - - - -3.00 0.00 26 -41 -12 2.00
Sale of Property, Plant & Equipment
2,205 - 0.00 0.00 120 0.00 6.00 0.00 5.00 8.00 0.00
Other Investing Activities, net
20 -28 -21 -22 -38 -12 21 -47 -22 -8.00 -3.00
Net Cash From Financing Activities
-1,753 -44 -1,724 -1,300 -1,113 2,032 -1,793 -1,765 -2,040 -1,045 -2,348
Net Cash From Continuing Financing Activities
-1,753 -44 -658 -1,300 -1,113 2,032 -1,793 -1,765 -2,040 -1,045 -2,348
Repayment of Debt
-1,624 -4,435 -1,930 -1,030 -1,576 -2,193 -3,306 -48 -203 -362 -1,943
Repurchase of Common Equity
0.00 0.00 -891 -1,721 -1,538 -296 0.00 -1,590 -2,338 -2,893 -3,182
Payment of Dividends
-146 -309 -195 -181 -172 -42 0.00 -123 -158 -150 -143
Issuance of Debt
48 4,715 1,824 1,676 2,200 4,590 1,510 23 609 2,283 2,875
Issuance of Common Equity
- - - - 17 31 52 29 51 93 76
Other Financing Activities, net
-31 -15 -532 -44 -44 -58 -49 -56 -1.00 -16 -31
Effect of Exchange Rate Changes
-19 -15 - - - - - - -12 -21 3.00

Quarterly Cash Flow Statements for Hilton Worldwide

This table details how cash moves in and out of Hilton Worldwide's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
92 545 -602 847 -268 -569 -359 678 -156 -351 445
Net Cash From Operating Activities
465 346 421 664 582 452 658 816 203 618 472
Net Cash From Continuing Operating Activities
465 346 421 664 582 452 658 816 203 618 472
Net Income / (Loss) Continuing Operations
150 268 422 344 505 300 442 421 298 383 482
Consolidated Net Income / (Loss)
150 268 422 344 505 300 442 421 298 383 482
Depreciation Expense
33 36 34 37 39 41 43 46 47 50 49
Amortization Expense
27 12 13 12 30 14 13 15 34 15 17
Non-Cash Adjustments To Reconcile Net Income
-196 -32 46 39 25 -17 17 70 -56 -1.00 14
Changes in Operating Assets and Liabilities, net
451 62 -94 232 -17 114 143 264 -120 171 -90
Net Cash From Investing Activities
-77 -27 -291 -49 -79 -50 -36 -44 -60 -39 -41
Net Cash From Continuing Investing Activities
-77 -27 -291 -49 -79 -50 -36 -44 -60 -39 -41
Purchase of Property, Plant & Equipment
-42 -16 -15 -17 -48 -19 -23 -29 -30 -9.00 -12
Acquisitions
-28 -18 -259 -30 -31 -21 -22 -21 -24 -22 -25
Purchase of Investments
2.00 -1.00 -2.00 -2.00 -7.00 -9.00 9.00 6.00 -3.00 3.00 1.00
Other Investing Activities, net
-14 - - - 7.00 -1.00 - - - -11 -5.00
Net Cash From Financing Activities
-296 238 -744 232 -771 -974 -986 -92 -296 -923 12
Net Cash From Continuing Financing Activities
-296 238 -744 232 -771 -974 -986 -92 -296 -923 12
Repayment of Debt
-154 -222 -95 -28 -17 -10 -871 -541 -521 -14 -587
Repurchase of Common Equity
-743 -666 -736 -725 -766 -875 -769 -759 -779 -821 -971
Payment of Dividends
-38 -39 -37 -37 -37 -37 -36 -35 -35 -35 -34
Issuance of Common Equity
19 20 27 10 36 9.00 31 7.00 29 11 40
Other Financing Activities, net
14 -55 14 12 13 -61 9.00 11 10 -64 -1.00
Effect of Exchange Rate Changes
- -12 - - - 3.00 5.00 -2.00 -3.00 -7.00 2.00

Annual Balance Sheets for Hilton Worldwide

This table presents Hilton Worldwide's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
25,622 26,211 14,228 13,995 14,957 16,755 15,441 15,512 15,401 16,522 16,774
Total Current Assets
2,585 3,557 2,007 1,983 2,093 4,202 2,871 2,870 2,614 3,272 2,996
Cash & Equivalents
609 1,062 570 403 538 3,218 1,427 1,209 800 1,301 918
Restricted Cash
247 121 100 81 92 45 85 77 75 75 52
Accounts Receivable
876 755 1,005 1,150 1,261 771 1,068 1,327 1,487 1,583 1,690
Prepaid Expenses
147 89 127 160 130 70 89 105 131 193 219
Other Current Assets
38 39 169 189 72 98 202 152 121 120 117
Plant, Property, & Equipment, net
9,119 341 353 367 380 346 305 280 382 411 684
Total Noncurrent Assets
13,918 22,313 11,868 11,645 12,484 12,207 12,265 12,362 12,405 12,839 13,094
Goodwill
5,887 5,218 5,190 5,160 5,159 5,095 5,071 5,032 5,052 5,035 5,081
Intangible Assets
6,654 6,258 6,276 6,156 6,078 5,823 5,835 5,888 6,083 6,419 6,700
Noncurrent Deferred & Refundable Income Taxes
78 82 111 90 100 194 213 204 140 318 252
Other Noncurrent Operating Assets
274 408 291 239 1,147 1,095 1,146 1,238 1,130 1,067 1,061
Total Liabilities & Shareholders' Equity
25,622 26,211 14,228 13,995 14,957 16,755 15,441 15,512 15,401 16,522 16,774
Total Liabilities
19,671 20,362 12,537 13,437 15,429 18,241 16,260 16,610 17,748 20,211 22,120
Total Current Liabilities
2,443 2,684 2,462 2,615 2,871 2,431 3,019 3,372 3,722 4,700 4,508
Short-Term Debt
204 33 46 16 37 56 54 39 39 535 25
Accounts Payable
2,206 1,821 1,416 1,549 1,703 1,302 1,568 1,790 1,979 2,124 2,336
Current Deferred Revenue
- - 366 350 332 370 350 433 502 664 858
Other Current Liabilities
- - 622 700 799 703 1,047 1,110 1,202 1,377 1,289
Total Noncurrent Liabilities
17,228 17,678 10,075 10,822 12,558 15,810 13,241 13,238 14,026 15,511 17,612
Long-Term Debt
10,249 6,583 6,556 7,266 7,956 10,431 8,712 8,708 9,157 10,616 12,338
Capital Lease Obligations
- - - 0.00 1,037 971 870 832 808 735 730
Noncurrent Deferred Revenue
1,067 931 1,668 1,795 827 1,004 896 986 1,132 1,300 1,648
Noncurrent Deferred & Payable Income Tax Liabilities
4,630 1,778 931 898 795 649 700 735 401 322 322
Other Noncurrent Operating Liabilities
1,282 1,492 920 863 1,943 2,755 2,063 1,977 2,528 2,538 2,574
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - - - - - 0.00 17 13
Total Equity & Noncontrolling Interests
5,951 5,849 1,691 558 -472 -1,486 -819 -1,098 -2,347 -3,706 -5,359
Total Preferred & Common Equity
5,985 5,899 1,688 551 -482 -1,490 -821 -1,102 -2,360 -3,727 -5,388
Total Common Equity
5,985 5,899 1,688 551 -482 -1,490 -821 -1,102 -2,360 -3,727 -5,388
Common Stock
10,161 10,223 10,301 10,375 10,492 10,555 10,723 10,834 10,971 11,133 11,277
Retained Earnings
-3,392 -3,323 -6,981 -6,417 -5,965 -6,732 -6,322 -5,190 -4,207 -2,822 -1,508
Treasury Stock
- 0.00 -891 -2,625 -4,169 -4,453 -4,443 -6,040 -8,393 -11,256 -14,428
Accumulated Other Comprehensive Income / (Loss)
-784 -1,001 -741 -782 -840 -860 -779 -706 -731 -782 -729
Noncontrolling Interest
-34 -50 3.00 7.00 10 4.00 2.00 4.00 13 21 29

Quarterly Balance Sheets for Hilton Worldwide

This table presents Hilton Worldwide's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
15,200 15,401 15,932 15,737 16,689 16,522 16,043 15,904 16,641 16,385 16,928
Total Current Assets
2,484 2,614 3,183 2,689 3,573 3,272 2,764 2,469 3,119 2,772 3,295
Cash & Equivalents
698 800 1,346 731 1,580 1,301 731 371 1,057 564 1,009
Restricted Cash
81 75 74 71 75 75 76 77 69 55 55
Accounts Receivable
1,396 1,487 1,467 1,578 1,597 1,583 1,575 1,676 1,652 1,684 1,790
Prepaid Expenses
157 131 193 166 191 193 234 207 225 266 210
Other Current Assets
152 121 103 143 130 120 148 138 116 203 231
Plant, Property, & Equipment, net
305 382 377 378 395 411 420 437 447 665 656
Total Noncurrent Assets
12,411 12,405 12,372 12,670 12,721 12,839 12,859 12,998 13,075 12,948 12,977
Goodwill
5,033 5,052 5,044 5,042 5,065 5,035 5,049 5,084 5,079 5,070 5,068
Intangible Assets
5,984 6,083 6,091 6,382 6,413 6,419 6,432 6,481 6,612 6,690 6,716
Noncurrent Deferred & Refundable Income Taxes
204 140 140 140 140 318 318 318 318 233 216
Other Noncurrent Operating Assets
1,190 1,130 1,097 1,106 1,103 1,067 1,060 1,115 1,066 955 977
Total Liabilities & Shareholders' Equity
15,200 15,401 15,932 15,737 16,689 16,522 16,043 15,904 16,641 16,385 16,928
Total Liabilities
16,953 17,748 18,749 18,815 20,119 20,211 20,382 20,453 21,532 22,252 23,198
Total Current Liabilities
3,561 3,722 3,774 4,226 4,491 4,700 4,835 4,585 4,698 4,556 5,076
Short-Term Debt
37 39 38 539 538 535 535 35 35 25 624
Accounts Payable
1,876 1,979 1,935 1,913 2,074 2,124 2,160 2,304 2,597 2,376 2,307
Current Deferred Revenue
460 502 513 501 543 664 660 712 637 845 818
Other Current Liabilities
1,188 1,202 1,288 1,273 1,336 1,377 1,480 1,534 1,429 1,310 1,327
Total Noncurrent Liabilities
13,392 14,026 14,975 14,589 15,628 15,511 15,547 15,868 16,834 17,696 18,122
Long-Term Debt
8,682 9,157 10,135 9,633 10,626 10,616 10,617 10,909 11,603 12,334 12,719
Capital Lease Obligations
804 808 775 786 798 735 728 749 713 699 680
Noncurrent Deferred Revenue
1,098 1,132 1,152 1,202 1,241 1,300 1,311 1,337 1,418 1,697 1,714
Noncurrent Deferred & Payable Income Tax Liabilities
706 401 373 368 357 322 296 287 335 278 260
Other Noncurrent Operating Liabilities
2,102 2,528 2,540 2,600 2,606 2,538 2,595 2,586 2,765 2,688 2,749
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- 0.00 - 21 20 17 16 15 14 11 5.00
Total Equity & Noncontrolling Interests
-1,753 -2,347 -2,817 -3,099 -3,450 -3,706 -4,355 -4,564 -4,905 -5,878 -6,275
Total Preferred & Common Equity
-1,763 -2,360 -2,833 -3,116 -3,470 -3,727 -4,378 -4,590 -4,932 -5,905 -6,303
Total Common Equity
-1,763 -2,360 -2,833 -3,116 -3,470 -3,727 -4,378 -4,590 -4,932 -5,905 -6,303
Common Stock
10,928 10,971 10,957 11,025 11,075 11,133 11,104 11,177 11,223 11,257 11,344
Retained Earnings
-4,316 -4,207 -3,981 -3,597 -3,290 -2,822 -2,559 -2,155 -1,770 -1,158 -710
Treasury Stock
-7,647 -8,393 -9,060 -9,781 -10,514 -11,256 -12,154 -12,907 -13,672 -15,259 -16,190
Accumulated Other Comprehensive Income / (Loss)
-728 -731 -749 -763 -741 -782 -769 -705 -713 -745 -747
Noncontrolling Interest
10 13 16 17 20 21 23 26 27 27 28

Annual Metrics And Ratios for Hilton Worldwide

This table displays calculated financial ratios and metrics derived from Hilton Worldwide's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-32.08% -7.81% 23.65% 9.53% 6.13% -54.43% 34.39% 51.57% 16.66% 9.17% 7.74%
EBITDA Growth
-32.06% -43.78% 66.16% 18.60% 12.77% -105.76% 1,111.02% 98.24% 3.76% 4.52% 14.81%
EBIT Growth
-47.58% -3.96% 33.18% 24.48% 14.42% -129.86% 293.33% 124.56% 4.61% 4.63% 14.46%
NOPAT Growth
49.55% 11.98% -1.72% -37.60% 15.53% -124.79% 350.87% 106.79% -0.29% 35.15% -7.18%
Net Income Growth
107.62% -17.87% -6.36% -29.38% 15.21% -181.26% 156.53% 208.85% -8.43% 33.71% -5.07%
EPS Growth
107.62% -17.87% 222.33% -24.70% 21.60% -184.87% 156.59% 210.27% -4.42% 41.80% -0.33%
Operating Cash Flow Growth
10.64% -9.41% -35.19% 47.82% 10.28% -48.84% -84.60% 1,442.20% 15.76% 3.44% 5.76%
Free Cash Flow Firm Growth
9.95% 543.81% -88.55% 13.12% -52.80% 52.33% -85.10% 1,079.23% 18.34% 4.16% -3.18%
Invested Capital Growth
-0.38% -53.76% 6.99% -3.50% 7.78% -15.38% 8.88% -1.51% -5.74% 0.58% -0.65%
Revenue Q/Q Growth
-37.61% 54.37% 14.59% 2.53% 0.86% -25.56% 24.69% 14.53% -5.01% 1.58% 2.59%
EBITDA Q/Q Growth
-38.55% 28.77% 30.72% 10.52% 0.05% -131.13% 43.73% 12.09% -5.03% 4.23% 3.99%
EBIT Q/Q Growth
-54.32% 2,470.59% -0.68% 13.38% -0.42% -1,803.85% 65.57% 13.76% -5.27% 4.21% 3.90%
NOPAT Q/Q Growth
39.46% 8,399.06% -9.93% -25.32% -36.04% -8,460.00% -25.57% 15.46% -11.29% 30.36% -12.68%
Net Income Q/Q Growth
86.56% -25.54% 40.34% -39.64% -36.67% 20.27% 164.29% 17.26% -13.72% 29.98% -12.41%
EPS Q/Q Growth
86.56% -25.54% -1.48% 127.27% -38.71% -120.51% 1,023.08% 17.36% -12.70% 31.76% -11.30%
Operating Cash Flow Q/Q Growth
3.36% -8.01% -9.29% 7.45% -9.13% -32.44% 168.13% 26.39% -0.87% 6.17% -15.11%
Free Cash Flow Firm Q/Q Growth
-20.23% 1,582.10% -88.81% 9.30% -59.41% -55.92% -68.43% 658.24% -6.80% 19.21% -28.51%
Invested Capital Q/Q Growth
3.16% -54.41% 4.93% -1.31% 1.63% 17.64% 16.84% -2.14% -2.99% -0.81% 6.99%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.95% 25.67% 39.75% 25.28% 25.76% 13.54% 28.59% 30.75% 28.63% 27.41% 90.91%
EBITDA Margin
22.99% 14.02% 18.84% 20.40% 21.68% -2.74% 20.61% 26.96% 23.98% 22.96% 24.46%
Operating Margin
12.62% 13.20% 13.92% 16.08% 17.53% -9.71% 17.45% 23.87% 21.74% 21.21% 22.37%
EBIT Margin
12.76% 13.29% 14.32% 16.27% 17.54% -11.49% 16.53% 24.50% 21.96% 21.05% 22.36%
Profit (Net Income) Margin
19.85% 17.69% 13.39% 8.63% 9.37% -16.72% 7.03% 14.33% 11.25% 13.77% 12.14%
Tax Burden Percent
265.67% 191.91% 144.62% 71.34% 71.22% 77.92% 72.68% 72.49% 68.03% 86.32% 70.51%
Interest Burden Percent
58.57% 69.34% 64.69% 74.40% 75.03% 186.67% 58.52% 80.69% 75.27% 75.81% 76.97%
Effective Tax Rate
-65.29% -91.91% -44.62% 28.66% 28.78% 0.00% 27.32% 27.51% 31.97% 13.68% 29.49%
Return on Invested Capital (ROIC)
9.64% 14.78% 22.20% 13.64% 15.44% -4.00% 10.48% 20.94% 21.66% 30.08% 27.93%
ROIC Less NNEP Spread (ROIC-NNEP)
8.93% 5.42% 6.99% 9.67% 11.57% -9.15% 6.47% 17.76% 17.50% 24.92% 24.06%
Return on Net Nonoperating Assets (RNNOA)
16.92% 4.93% 6.68% 54.75% 2,045.02% 77.54% -45.79% -152.08% -88.48% -81.07% -60.27%
Return on Equity (ROE)
26.55% 19.71% 28.89% 68.39% 2,060.47% 73.54% -35.31% -131.14% -66.82% -50.99% -32.34%
Cash Return on Invested Capital (CROIC)
10.01% 88.31% 15.45% 17.20% 7.96% 12.66% 1.97% 22.45% 27.57% 29.50% 28.58%
Operating Return on Assets (OROA)
3.52% 3.37% 5.76% 10.27% 11.45% -3.12% 5.94% 13.89% 14.54% 14.74% 16.17%
Return on Assets (ROA)
5.47% 4.49% 5.39% 5.45% 6.12% -4.54% 2.53% 8.12% 7.45% 9.64% 8.78%
Return on Common Equity (ROCE)
26.73% 19.85% 29.07% 68.08% 1,653.16% 74.07% -35.41% -131.55% -67.15% -51.42% -32.63%
Return on Equity Simple (ROE_SIMPLE)
23.66% 19.72% 64.51% 139.56% -183.82% 48.32% -49.57% -114.07% -48.77% -41.29% 0.00%
Net Operating Profit after Tax (NOPAT)
1,488 1,666 1,637 1,022 1,180 -293 734 1,518 1,514 2,046 1,899
NOPAT Margin
20.86% 25.33% 20.13% 11.47% 12.49% -6.79% 12.68% 17.30% 14.79% 18.31% 15.77%
Net Nonoperating Expense Percent (NNEP)
0.71% 9.37% 15.21% 3.97% 3.87% 5.15% 4.01% 3.18% 4.16% 5.16% 3.87%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 17.90% 19.77% 25.01% 24.55%
Cost of Revenue to Revenue
76.06% 74.33% 60.25% 74.72% 74.24% 86.46% 71.41% 69.25% 71.37% 72.59% 9.09%
SG&A Expenses to Revenue
7.53% 6.22% 5.40% 5.55% 5.43% 8.61% 7.00% 4.35% 3.99% 3.71% 4.36%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
11.33% 11.47% 25.83% 9.20% 8.23% 23.24% 11.14% 6.88% 6.89% 6.20% 68.54%
Earnings before Interest and Taxes (EBIT)
910 874 1,164 1,449 1,658 -495 957 2,149 2,248 2,352 2,692
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,640 922 1,532 1,817 2,049 -118 1,193 2,365 2,454 2,565 2,945
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.32 3.03 14.78 38.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.94 2.72 3.07 2.35 3.28 7.11 7.45 3.87 4.55 5.39 5.55
Price to Earnings (P/E)
9.87 15.17 59.12 27.42 35.18 0.00 105.18 27.05 40.81 39.25 45.83
Dividend Yield
1.00% 1.94% 0.77% 1.06% 0.55% 0.54% 0.00% 0.36% 0.33% 0.24% 0.21%
Earnings Yield
10.13% 6.59% 1.69% 3.65% 2.84% 0.00% 0.95% 3.70% 2.45% 2.55% 2.18%
Enterprise Value to Invested Capital (EV/IC)
1.51 3.27 4.05 3.77 4.97 5.79 7.02 5.87 8.21 10.38 11.65
Enterprise Value to Revenue (EV/Rev)
3.26 3.54 3.80 3.12 4.17 9.01 8.85 4.81 5.44 6.34 6.56
Enterprise Value to EBITDA (EV/EBITDA)
14.20 25.24 20.16 15.28 19.23 0.00 42.96 17.86 22.70 27.60 26.80
Enterprise Value to EBIT (EV/EBIT)
25.59 26.62 26.53 19.16 23.77 0.00 53.55 19.66 24.78 30.10 29.32
Enterprise Value to NOPAT (EV/NOPAT)
15.65 13.97 18.86 27.17 33.39 0.00 69.82 27.83 36.81 34.61 41.57
Enterprise Value to Operating Cash Flow (EV/OCF)
16.11 17.76 36.38 22.12 28.47 54.83 470.19 25.13 28.63 35.17 37.07
Enterprise Value to Free Cash Flow (EV/FCFF)
15.07 2.34 27.11 21.54 64.79 41.90 371.24 25.95 28.92 35.28 40.63
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.76 1.13 3.90 13.05 -19.13 -7.71 -11.77 -8.72 -4.26 -3.22 -2.45
Long-Term Debt to Equity
1.72 1.13 3.88 13.02 -19.05 -7.67 -11.70 -8.69 -4.25 -3.08 -2.44
Financial Leverage
1.90 0.91 0.96 5.66 176.72 -8.48 -7.08 -8.56 -5.06 -3.25 -2.51
Leverage Ratio
4.85 4.39 5.36 12.55 336.65 -16.20 -13.97 -16.15 -8.97 -5.29 -3.69
Compound Leverage Factor
2.84 3.05 3.47 9.34 252.59 -30.23 -8.17 -13.03 -6.75 -4.01 -2.84
Debt to Total Capital
63.72% 53.08% 79.61% 92.88% 105.52% 114.90% 109.29% 112.95% 130.65% 145.00% 169.01%
Short-Term Debt to Total Capital
1.24% 0.26% 0.55% 0.20% 0.43% 0.56% 0.61% 0.46% 0.51% 6.53% 0.32%
Long-Term Debt to Total Capital
62.48% 52.81% 79.05% 92.68% 105.08% 114.34% 108.68% 112.49% 130.14% 138.48% 168.68%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-0.21% -0.40% 0.04% 0.09% 0.12% 0.04% 0.02% 0.05% 0.17% 0.46% 0.54%
Common Equity to Total Capital
36.49% 47.32% 20.35% 7.03% -5.63% -14.94% -9.31% -12.99% -30.82% -45.47% -69.55%
Debt to EBITDA
6.37 7.18 4.31 4.01 4.41 -97.10 8.08 4.05 4.08 4.63 4.45
Net Debt to EBITDA
5.77 5.89 3.87 3.74 4.10 -69.45 6.81 3.51 3.72 4.10 4.12
Long-Term Debt to EBITDA
6.25 7.14 4.28 4.00 4.39 -96.63 8.03 4.03 4.06 4.43 4.44
Debt to NOPAT
7.03 3.97 4.03 7.13 7.65 -39.16 13.13 6.31 6.61 5.81 6.90
Net Debt to NOPAT
6.36 3.26 3.62 6.65 7.12 -28.01 11.07 5.46 6.03 5.14 6.38
Long-Term Debt to NOPAT
6.89 3.95 4.00 7.11 7.62 -38.97 13.05 6.28 6.58 5.55 6.88
Altman Z-Score
0.64 0.75 1.31 1.22 1.58 0.73 1.59 1.74 2.25 2.59 2.82
Noncontrolling Interest Sharing Ratio
-0.68% -0.71% -0.62% 0.44% 19.77% -0.72% -0.26% -0.31% -0.49% -0.84% -0.89%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.06 1.33 0.82 0.76 0.73 1.73 0.95 0.85 0.70 0.70 0.66
Quick Ratio
0.66 0.68 0.64 0.59 0.63 1.64 0.83 0.75 0.61 0.61 0.58
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,546 9,951 1,139 1,289 608 926 138 1,628 1,927 2,007 1,943
Operating Cash Flow to CapEx
0.00% 413.25% 1,463.79% 1,743.06% 0.00% 1,539.13% 375.86% 4,310.26% 1,332.88% 2,287.50% 2,107.92%
Free Cash Flow to Firm to Interest Expense
4.10 29.79 2.77 3.47 1.47 2.16 0.35 3.92 4.15 3.53 3.13
Operating Cash Flow to Interest Expense
3.84 3.92 2.07 3.38 3.34 1.65 0.27 4.05 4.19 3.54 3.43
Operating Cash Flow Less CapEx to Interest Expense
8.86 2.97 1.92 3.19 3.44 1.54 0.20 3.96 3.88 3.38 3.27
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.28 0.25 0.40 0.63 0.65 0.27 0.36 0.57 0.66 0.70 0.72
Accounts Receivable Turnover
8.29 8.06 9.24 8.27 7.84 4.24 6.29 7.33 7.27 7.28 7.36
Inventory Turnover
12.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.86 1.39 23.43 24.74 25.31 11.87 17.78 29.99 30.92 28.18 21.99
Accounts Payable Turnover
2.52 2.43 3.03 4.49 4.32 2.48 2.88 3.62 3.88 3.95 0.49
Days Sales Outstanding (DSO)
44.01 45.26 39.50 44.16 46.55 86.10 57.99 49.82 50.18 50.14 49.62
Days Inventory Outstanding (DIO)
28.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
144.82 150.35 120.59 81.31 84.58 147.26 126.73 100.88 94.16 92.32 744.01
Cash Conversion Cycle (CCC)
-72.36 -105.09 -81.08 -37.15 -38.03 -61.16 -68.74 -51.06 -43.98 -42.18 -694.40
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
15,410 7,125 7,623 7,356 7,928 6,709 7,305 7,195 6,782 6,821 6,777
Invested Capital Turnover
0.46 0.58 1.10 1.19 1.24 0.59 0.83 1.21 1.46 1.64 1.77
Increase / (Decrease) in Invested Capital
-58 -8,285 498 -267 572 -1,219 596 -110 -413 39 -44
Enterprise Value (EV)
23,288 23,267 30,883 27,757 39,403 38,817 51,251 42,241 55,707 70,801 78,932
Market Capitalization
13,863 17,884 24,948 20,952 30,993 30,618 43,125 33,944 46,565 60,253 66,767
Book Value per Share
$6.06 $5.96 $5.28 $1.86 ($1.71) ($5.37) ($2.95) ($4.07) ($9.20) ($15.29) ($23.18)
Tangible Book Value per Share
($6.64) ($5.63) ($30.56) ($36.30) ($41.53) ($44.72) ($42.07) ($44.45) ($52.62) ($62.27) ($73.87)
Total Capital
16,404 12,465 8,293 7,840 8,558 9,972 8,817 8,481 7,657 8,197 7,747
Total Debt
10,453 6,616 6,602 7,282 9,030 11,458 9,636 9,579 10,004 11,886 13,093
Total Long-Term Debt
10,249 6,583 6,556 7,266 8,993 11,402 9,582 9,540 9,965 11,351 13,068
Net Debt
9,459 5,433 5,932 6,798 8,400 8,195 8,124 8,293 9,129 10,510 12,123
Capital Expenditures (CapEx)
-1,895 317 58 72 -39 46 29 39 146 88 101
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-510 -277 -1,079 -1,100 -1,371 -1,436 -1,606 -1,749 -1,944 -2,269 -2,457
Debt-free Net Working Capital (DFNWC)
346 906 -409 -616 -741 1,827 -94 -463 -1,069 -893 -1,487
Net Working Capital (NWC)
142 873 -455 -632 -778 1,771 -148 -502 -1,108 -1,428 -1,512
Net Nonoperating Expense (NNE)
72 503 548 253 294 427 327 261 363 507 438
Net Nonoperating Obligations (NNO)
9,459 1,276 5,932 6,798 8,400 8,195 8,124 8,293 9,129 10,510 12,123
Total Depreciation and Amortization (D&A)
730 48 368 368 391 377 236 216 206 213 253
Debt-free, Cash-free Net Working Capital to Revenue
-7.15% -4.21% -13.27% -12.35% -14.50% -33.34% -27.75% -19.94% -18.99% -20.31% -20.41%
Debt-free Net Working Capital to Revenue
4.85% 13.78% -5.03% -6.92% -7.84% 42.42% -1.62% -5.28% -10.44% -7.99% -12.35%
Net Working Capital to Revenue
1.99% 13.28% -5.60% -7.10% -8.23% 41.12% -2.56% -5.72% -10.83% -12.78% -12.56%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.26 $1.06 $3.88 $2.53 $3.07 ($2.58) $1.47 $4.56 $4.36 $6.20 $6.18
Adjusted Weighted Average Basic Shares Outstanding
329.29M 329.73M 316.12M 292.85M 554.90M 555.22M 558.28M 532.90M 504.32M 240.60M 229.29M
Adjusted Diluted Earnings per Share
$4.26 $1.05 $3.85 $2.50 $3.04 ($2.56) $1.46 $4.53 $4.33 $6.14 $6.12
Adjusted Weighted Average Diluted Shares Outstanding
329.29M 329.73M 316.12M 292.85M 554.90M 555.22M 558.28M 532.90M 504.32M 240.60M 229.29M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
329.29M 329.73M 316.12M 292.85M 554.90M 555.22M 558.28M 532.90M 504.32M 240.60M 229.29M
Normalized Net Operating Profit after Tax (NOPAT)
516 602 792 1,022 1,122 -83 739 1,518 1,539 2,041 1,899
Normalized NOPAT Margin
7.23% 9.15% 9.75% 11.47% 11.88% -1.93% 12.77% 17.30% 15.04% 18.27% 15.77%
Pre Tax Income Margin
7.47% 9.22% 9.26% 12.10% 13.16% -21.45% 9.68% 19.77% 16.53% 15.96% 17.21%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.41 2.62 2.83 3.91 4.00 -1.15 2.41 5.18 4.84 4.13 4.34
NOPAT to Interest Expense
3.95 4.99 3.98 2.75 2.85 -0.68 1.85 3.66 3.26 3.60 3.06
EBIT Less CapEx to Interest Expense
7.44 1.67 2.69 3.71 4.10 -1.26 2.34 5.08 4.53 3.98 4.18
NOPAT Less CapEx to Interest Expense
8.97 4.04 3.84 2.56 2.94 -0.79 1.78 3.56 2.95 3.44 2.90
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
10.31% 26.57% 17.91% 23.54% 19.41% -5.83% 0.00% 9.79% 13.73% 9.75% 9.79%
Augmented Payout Ratio
10.31% 26.57% 99.72% 247.33% 193.00% -46.94% 0.00% 136.28% 216.85% 197.73% 227.58%

Quarterly Metrics And Ratios for Hilton Worldwide

This table displays calculated financial ratios and metrics derived from Hilton Worldwide's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 229,291,615.00 227,648,372.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 229,291,615.00 227,648,372.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.68 2.12
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-17.15% 12.21% 10.94% 7.26% 6.67% 4.74% 6.30% 8.82% 10.92% 8.98% 6.50%
EBITDA Growth
-22.11% -2.33% 7.15% -4.49% 22.71% 12.13% 7.32% 21.18% 20.11% 22.13% 11.12%
EBIT Growth
-23.90% -2.75% 7.81% -4.54% 23.87% 11.90% 6.56% 20.92% 20.49% 22.52% 10.64%
NOPAT Growth
-47.42% 13.55% 5.63% -3.35% 235.63% 0.22% 5.61% 24.08% -43.10% 27.82% 11.24%
Net Income Growth
-54.96% 28.23% 2.18% -9.23% 236.67% 11.94% 4.74% 22.38% -40.99% 27.67% 9.05%
EPS Growth
-52.50% 35.06% 7.74% -4.17% 259.65% 18.27% 10.18% 28.99% -38.05% 34.96% 14.13%
Operating Cash Flow Growth
-3.53% 4.85% -9.27% -3.35% 25.16% 30.64% 56.29% 22.89% -65.12% 36.73% -28.27%
Free Cash Flow Firm Growth
20.04% 58.15% -12.16% -32.26% 10.12% -57.14% 31.98% 97.03% -33.59% 79.66% -33.76%
Invested Capital Growth
-5.74% -6.55% -2.56% -1.63% 0.58% 0.34% -5.40% -7.90% -0.65% -2.41% -0.10%
Revenue Q/Q Growth
-2.39% -10.04% 14.69% -2.85% -2.93% -3.16% 16.40% -0.54% -1.06% -4.86% 13.76%
EBITDA Q/Q Growth
-35.67% 18.78% 43.20% -12.71% -17.35% 8.54% 37.05% -1.44% -18.08% 10.37% 24.70%
EBIT Q/Q Growth
-39.79% 24.62% 47.58% -13.80% -21.87% 12.58% 40.54% -2.18% -22.15% 14.48% 26.91%
NOPAT Q/Q Growth
-51.51% 78.72% 32.28% -15.69% 68.38% -46.64% 39.40% -0.94% -22.79% 19.88% 21.32%
Net Income Q/Q Growth
-60.42% 78.67% 57.46% -18.48% 46.80% -40.59% 47.33% -4.75% -29.22% 28.52% 25.85%
EPS Q/Q Growth
-60.42% 82.46% 60.58% -17.37% 48.55% -40.00% 49.59% -3.26% -28.65% 30.71% 26.51%
Operating Cash Flow Q/Q Growth
-32.31% -25.59% 21.68% 57.72% -12.35% -22.34% 45.58% 24.01% -75.12% 204.43% -23.62%
Free Cash Flow Firm Q/Q Growth
-22.23% 36.29% -18.31% -21.77% 26.43% -46.95% 151.55% 16.78% -57.39% 43.52% -7.26%
Invested Capital Q/Q Growth
-2.99% -1.05% 5.47% -2.84% -0.81% -1.28% -0.56% -5.41% 6.99% -3.02% 1.78%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.50% 27.05% 30.80% 27.52% 24.04% 91.13% 90.88% 91.12% 90.54% 92.00% 92.04%
EBITDA Margin
17.55% 21.14% 26.40% 23.72% 20.19% 22.63% 26.65% 26.41% 21.87% 25.37% 27.81%
Operating Margin
15.33% 20.72% 24.57% 21.73% 17.57% 19.89% 24.80% 24.90% 19.50% 23.08% 25.68%
EBIT Margin
15.25% 19.28% 24.81% 22.01% 17.71% 20.59% 24.86% 24.46% 19.24% 23.15% 25.83%
Profit (Net Income) Margin
5.75% 10.42% 14.30% 12.00% 18.15% 11.13% 14.09% 13.49% 9.65% 13.04% 14.43%
Tax Burden Percent
54.74% 73.42% 71.40% 70.06% 150.30% 73.17% 70.27% 69.70% 69.46% 73.94% 70.88%
Interest Burden Percent
68.84% 73.59% 80.74% 77.81% 68.15% 73.87% 80.64% 79.16% 72.22% 76.18% 78.79%
Effective Tax Rate
45.26% 26.58% 28.60% 29.94% -50.30% 26.83% 29.73% 30.30% 30.54% 26.06% 29.12%
Return on Invested Capital (ROIC)
12.29% 23.03% 26.44% 24.15% 43.39% 24.45% 29.06% 30.84% 23.99% 31.51% 33.96%
ROIC Less NNEP Spread (ROIC-NNEP)
11.50% 21.66% 25.42% 23.18% 41.04% 23.56% 28.08% 29.72% 22.92% 30.50% 32.92%
Return on Net Nonoperating Assets (RNNOA)
-58.16% -92.81% -106.42% -85.20% -133.54% -67.82% -78.78% -76.90% -57.43% -70.27% -73.64%
Return on Equity (ROE)
-45.87% -69.79% -79.98% -61.05% -90.16% -43.37% -49.73% -46.06% -33.44% -38.76% -39.68%
Cash Return on Invested Capital (CROIC)
27.57% 29.20% 24.69% 24.28% 29.50% 29.99% 35.58% 41.14% 28.58% 32.62% 31.03%
Operating Return on Assets (OROA)
10.10% 13.02% 17.27% 15.18% 12.40% 14.55% 18.05% 17.22% 13.91% 17.54% 19.65%
Return on Assets (ROA)
3.81% 7.03% 9.96% 8.28% 12.70% 7.87% 10.23% 9.50% 6.98% 9.88% 10.97%
Return on Common Equity (ROCE)
-46.09% -70.17% -80.80% -61.64% -90.92% -43.70% -50.24% -46.51% -33.74% -39.05% -39.95%
Return on Equity Simple (ROE_SIMPLE)
0.00% -42.71% -39.12% -34.12% 0.00% -35.88% -34.66% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
219 391 518 436 735 392 547 542 418 501 608
NOPAT Margin
8.39% 15.21% 17.54% 15.22% 26.41% 14.55% 17.43% 17.36% 13.55% 17.07% 18.20%
Net Nonoperating Expense Percent (NNEP)
0.79% 1.36% 1.02% 0.97% 2.34% 0.90% 0.98% 1.12% 1.06% 1.01% 1.04%
Return On Investment Capital (ROIC_SIMPLE)
2.86% - - - 8.98% 5.21% 7.67% 7.27% 5.41% 6.98% 7.85%
Cost of Revenue to Revenue
76.50% 72.95% 69.20% 72.48% 75.96% 8.87% 9.12% 8.88% 9.46% 8.00% 7.96%
SG&A Expenses to Revenue
4.22% 4.04% 3.83% 3.52% 3.49% 4.45% 4.30% 3.78% 4.92% 4.26% 3.41%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
8.16% 6.34% 6.24% 5.79% 6.47% 71.24% 66.08% 66.22% 71.04% 68.91% 66.36%
Earnings before Interest and Taxes (EBIT)
398 496 732 631 493 555 780 763 594 680 863
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
458 544 779 680 562 610 836 824 675 745 929
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
4.55 5.20 5.05 5.16 5.39 4.85 5.51 5.20 5.55 5.68 6.03
Price to Earnings (P/E)
40.81 45.58 45.09 48.26 39.25 34.87 39.84 36.65 45.83 45.22 47.49
Dividend Yield
0.33% 0.28% 0.28% 0.26% 0.24% 0.26% 0.23% 0.23% 0.21% 0.20% 0.18%
Earnings Yield
2.45% 2.19% 2.22% 2.07% 2.55% 2.87% 2.51% 2.73% 2.18% 2.21% 2.11%
Enterprise Value to Invested Capital (EV/IC)
8.21 9.57 9.15 9.76 10.38 9.78 11.14 11.41 11.65 12.51 13.19
Enterprise Value to Revenue (EV/Rev)
5.44 6.11 5.99 6.10 6.34 5.83 6.50 6.16 6.56 6.69 7.07
Enterprise Value to EBITDA (EV/EBITDA)
22.70 26.32 25.97 27.29 27.60 25.03 27.75 25.52 26.80 26.69 27.80
Enterprise Value to EBIT (EV/EBIT)
24.78 28.76 28.31 29.75 30.10 27.32 30.34 27.90 29.32 29.18 30.42
Enterprise Value to NOPAT (EV/NOPAT)
36.81 41.23 40.87 42.79 34.61 32.29 36.06 33.24 41.57 40.94 42.63
Enterprise Value to Operating Cash Flow (EV/OCF)
28.63 32.74 33.74 35.42 35.17 31.08 31.66 28.82 37.07 35.82 41.83
Enterprise Value to Free Cash Flow (EV/FCFF)
28.92 31.68 36.58 39.89 35.28 32.66 30.44 26.60 40.63 37.88 42.48
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-4.26 -3.89 -3.56 -3.49 -3.22 -2.74 -2.57 -2.53 -2.45 -2.23 -2.24
Long-Term Debt to Equity
-4.25 -3.87 -3.39 -3.33 -3.08 -2.61 -2.56 -2.52 -2.44 -2.22 -2.14
Financial Leverage
-5.06 -4.28 -4.19 -3.68 -3.25 -2.88 -2.81 -2.59 -2.51 -2.30 -2.24
Leverage Ratio
-8.97 -7.36 -6.89 -6.15 -5.29 -4.47 -4.15 -4.01 -3.69 -3.18 -3.03
Compound Leverage Factor
-6.18 -5.42 -5.57 -4.79 -3.60 -3.30 -3.35 -3.17 -2.66 -2.42 -2.39
Debt to Total Capital
130.65% 134.65% 139.06% 140.20% 145.00% 157.54% 163.68% 165.56% 169.01% 181.59% 180.87%
Short-Term Debt to Total Capital
0.51% 0.47% 6.84% 6.31% 6.53% 7.09% 0.49% 0.47% 0.32% 0.35% 8.05%
Long-Term Debt to Total Capital
130.14% 134.18% 132.22% 133.90% 138.48% 150.44% 163.19% 165.09% 168.68% 181.24% 172.82%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.17% 0.20% 0.48% 0.47% 0.46% 0.52% 0.57% 0.55% 0.54% 0.53% 0.43%
Common Equity to Total Capital
-30.82% -34.84% -39.54% -40.67% -45.47% -58.06% -64.25% -66.11% -69.55% -82.12% -81.30%
Debt to EBITDA
4.08 4.49 4.40 4.86 4.63 4.52 4.35 4.36 4.45 4.24 4.42
Net Debt to EBITDA
3.72 3.90 4.07 4.19 4.10 4.21 4.18 3.96 4.12 4.04 4.08
Long-Term Debt to EBITDA
4.06 4.47 4.18 4.64 4.43 4.31 4.34 4.35 4.44 4.23 4.22
Debt to NOPAT
6.61 7.03 6.92 7.62 5.81 5.83 5.65 5.68 6.90 6.50 6.78
Net Debt to NOPAT
6.03 6.11 6.41 6.57 5.14 5.43 5.44 5.16 6.38 6.20 6.26
Long-Term Debt to NOPAT
6.58 7.00 6.58 7.28 5.55 5.56 5.64 5.66 6.88 6.49 6.47
Altman Z-Score
1.86 2.12 2.14 2.14 2.22 2.05 2.39 2.29 2.41 2.54 2.67
Noncontrolling Interest Sharing Ratio
-0.49% -0.54% -1.02% -0.96% -0.84% -0.77% -1.04% -0.97% -0.89% -0.75% -0.68%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.70 0.84 0.64 0.80 0.70 0.57 0.54 0.66 0.66 0.61 0.65
Quick Ratio
0.61 0.75 0.55 0.71 0.61 0.48 0.45 0.58 0.58 0.49 0.55
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
632 861 704 550 696 369 929 1,085 462 663 615
Operating Cash Flow to CapEx
1,256.76% 4,325.00% 2,806.67% 3,905.88% 1,212.50% 2,378.95% 2,860.87% 2,813.79% 676.67% 6,866.67% 3,933.33%
Free Cash Flow to Firm to Interest Expense
5.10 6.58 4.99 3.93 4.43 2.55 6.15 6.82 2.80 4.09 3.36
Operating Cash Flow to Interest Expense
3.75 2.64 2.99 4.74 3.71 3.12 4.36 5.13 1.23 3.81 2.58
Operating Cash Flow Less CapEx to Interest Expense
3.45 2.58 2.88 4.62 3.40 2.99 4.21 4.95 1.05 3.76 2.51
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.66 0.68 0.70 0.69 0.70 0.71 0.73 0.70 0.72 0.76 0.76
Accounts Receivable Turnover
7.27 7.61 7.25 7.35 7.28 7.43 7.06 7.22 7.36 7.54 7.20
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
30.92 31.67 32.02 31.43 28.18 28.35 28.18 27.87 21.99 22.64 22.85
Accounts Payable Turnover
3.88 4.14 4.31 4.05 3.95 3.96 3.84 3.46 0.49 0.48 0.46
Days Sales Outstanding (DSO)
50.18 47.99 50.33 49.66 50.14 49.15 51.72 50.53 49.62 48.43 50.66
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
94.16 88.13 84.69 90.19 92.32 92.23 95.12 105.50 744.01 759.47 786.46
Cash Conversion Cycle (CCC)
-43.98 -40.14 -34.36 -40.53 -42.18 -43.08 -43.40 -54.97 -694.40 -711.04 -735.79
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
6,782 6,711 7,078 6,877 6,821 6,734 6,696 6,334 6,777 6,572 6,689
Invested Capital Turnover
1.46 1.51 1.51 1.59 1.64 1.68 1.67 1.78 1.77 1.85 1.87
Increase / (Decrease) in Invested Capital
-413 -470 -186 -114 39 23 -382 -543 -44 -162 -7.00
Enterprise Value (EV)
55,707 64,245 64,754 67,148 70,801 65,860 74,595 72,285 78,932 82,200 88,221
Market Capitalization
46,565 54,701 54,560 56,801 60,253 54,748 63,309 61,019 66,767 69,723 75,229
Book Value per Share
($9.20) ($11.33) ($12.46) ($14.08) ($15.29) ($18.20) ($19.31) ($20.97) ($23.18) ($25.75) ($27.69)
Tangible Book Value per Share
($52.62) ($55.86) ($58.15) ($60.66) ($62.27) ($65.92) ($67.96) ($70.68) ($73.87) ($77.04) ($79.45)
Total Capital
7,657 8,131 7,880 8,532 8,197 7,541 7,144 7,460 7,747 7,191 7,753
Total Debt
10,004 10,948 10,958 11,962 11,886 11,880 11,693 12,351 13,093 13,058 14,023
Total Long-Term Debt
9,965 10,910 10,419 11,424 11,351 11,345 11,658 12,316 13,068 13,033 13,399
Net Debt
9,129 9,528 10,156 10,307 10,510 11,073 11,245 11,225 12,123 12,439 12,959
Capital Expenditures (CapEx)
37 8.00 15 17 48 19 23 29 30 9.00 12
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,944 -1,973 -1,800 -2,035 -2,269 -2,343 -2,529 -2,670 -2,457 -2,378 -2,221
Debt-free Net Working Capital (DFNWC)
-1,069 -553 -998 -380 -893 -1,536 -2,081 -1,544 -1,487 -1,759 -1,157
Net Working Capital (NWC)
-1,108 -591 -1,537 -918 -1,428 -2,071 -2,116 -1,579 -1,512 -1,784 -1,781
Net Nonoperating Expense (NNE)
69 123 96 92 230 92 105 121 120 118 126
Net Nonoperating Obligations (NNO)
9,129 9,528 10,156 10,307 10,510 11,073 11,245 11,225 12,123 12,439 12,959
Total Depreciation and Amortization (D&A)
60 48 47 49 69 55 56 61 81 65 66
Debt-free, Cash-free Net Working Capital to Revenue
-18.99% -18.76% -16.66% -18.50% -20.31% -20.74% -22.03% -22.75% -20.41% -19.36% -17.79%
Debt-free Net Working Capital to Revenue
-10.44% -5.26% -9.24% -3.45% -7.99% -13.60% -18.12% -13.16% -12.35% -14.32% -9.27%
Net Working Capital to Revenue
-10.83% -5.62% -14.22% -8.35% -12.78% -18.33% -18.43% -13.46% -12.56% -14.53% -14.27%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.58 $1.05 $1.69 $1.40 $2.06 $1.25 $1.85 $1.79 $1.29 $1.68 $2.12
Adjusted Weighted Average Basic Shares Outstanding
504.32M 250.05M 246.43M 243.78M 240.60M 237.70M 235.19M 232.44M 229.29M 227.65M 225.06M
Adjusted Diluted Earnings per Share
$0.57 $1.04 $1.67 $1.38 $2.05 $1.23 $1.84 $1.78 $1.27 $1.66 $2.10
Adjusted Weighted Average Diluted Shares Outstanding
504.32M 250.05M 246.43M 243.78M 240.60M 237.70M 235.19M 232.44M 229.29M 227.65M 225.06M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
504.32M 250.05M 246.43M 243.78M 240.60M 237.70M 235.19M 232.44M 229.29M 227.65M 225.06M
Normalized Net Operating Profit after Tax (NOPAT)
219 386 518 438 342 392 547 542 418 501 608
Normalized NOPAT Margin
8.39% 15.01% 17.54% 15.27% 12.30% 14.55% 17.43% 17.36% 13.55% 17.07% 18.20%
Pre Tax Income Margin
10.50% 14.19% 20.03% 17.13% 12.07% 15.21% 20.05% 19.36% 13.90% 17.64% 20.35%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.21 3.79 5.19 4.51 3.14 3.83 5.17 4.80 3.60 4.20 4.72
NOPAT to Interest Expense
1.77 2.99 3.67 3.12 4.68 2.70 3.62 3.41 2.53 3.09 3.32
EBIT Less CapEx to Interest Expense
2.91 3.73 5.09 4.39 2.83 3.70 5.01 4.62 3.42 4.14 4.65
NOPAT Less CapEx to Interest Expense
1.47 2.93 3.57 3.00 4.38 2.57 3.47 3.22 2.35 3.04 3.26
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
13.73% 12.89% 12.55% 12.75% 9.75% 9.42% 9.24% 8.69% 9.79% 9.13% 8.78%
Augmented Payout Ratio
216.85% 223.97% 243.89% 255.15% 197.73% 206.87% 206.29% 198.68% 227.58% 211.72% 219.00%

Financials Breakdown Chart

Key Financial Trends

Hilton Worldwide (NYSE: HLT) shows a business with strong operating profitability and robust cash generation, but it continues to return a lot of capital to shareholders while carrying a meaningful debt load and negative book equity.

In the latest quarter, Hilton reported Q1 2026 revenue of $2.94 billion, up from $2.70 billion in Q1 2025 and $2.57 billion in Q1 2024. Net income from continuing operations was $383 million, slightly above Q1 2025’s restated $300 million, though below the stronger Q4 2024 result. The company also produced $618 million in operating cash flow in Q1 2026, which is a solid sign of earnings quality.

Profitability remains impressive for a hotel operator. Hilton posted Q1 2026 gross profit of $2.70 billion and operating income of $678 million, supported by a relatively asset-light model. However, some expense lines have risen, including SG&A and other operating expenses, so margin management remains important.

On the balance sheet, Hilton still carries significant leverage. At the end of Q1 2026, it had $12.33 billion in long-term debt and negative common equity of $5.9 billion. That negative equity is not unusual for companies that aggressively repurchase stock, but it is still a factor investors should watch closely.

Cash on hand fell sharply in the quarter to $564 million from $1.30 billion at year-end 2024, as Hilton used cash for share repurchases, debt repayment, dividends, and acquisitions. The company remains highly active in capital returns, which can support EPS growth, but it also reduces financial flexibility.

Key takeaways for investors:

  • Revenue growth continued, with Q1 2026 revenue rising year over year to $2.94 billion.
  • Operating cash flow was strong at $618 million, showing the business continues to convert earnings into cash.
  • Operating income held up well at $678 million despite higher operating costs.
  • EPS remained solid, with diluted EPS of $1.66 in Q1 2026 versus $1.23 in Q1 2025.
  • Hilton continues to generate substantial gross profit thanks to its asset-light hotel franchise model.
  • Share count changes are modest quarter to quarter, but buybacks have not been enough to fully offset treasury stock growth over time.
  • Debt remains a major feature of the capital structure, with long-term debt still above $12 billion.
  • Cash declined materially in Q1 2026 because of aggressive capital returns and financing activity.
  • Common equity is negative, reflecting heavy buybacks and a leveraged balance sheet.
  • Interest expense remains meaningful and continues to absorb a sizable portion of pre-tax income.

Looking at the longer trend, Hilton’s revenue and earnings have generally improved from 2023 levels, and cash generation has remained consistently strong. The main concern is not profitability, but capital structure risk: the company is using large repurchases and debt on an ongoing basis, which can amplify returns when business conditions are strong, but could become a drag if travel demand softens or financing costs rise.

Bottom line: Hilton continues to look like a high-quality, cash-generating hospitality operator with good earnings momentum. The stock’s long-term story still depends on sustained travel demand, disciplined expense control, and the company’s ability to manage leverage while continuing to reward shareholders.

08/01/26 10:06 AM ETAI Generated. May Contain Errors.

Hilton Worldwide Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Hilton Worldwide's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Hilton Worldwide's net income appears to be on an upward trend, with a most recent value of $1.46 billion in 2025, rising from $1.42 billion in 2015. The previous period was $1.54 billion in 2024. See Hilton Worldwide's forecast for analyst expectations on what's next for the company.

Hilton Worldwide's total operating income in 2025 was $2.69 billion, based on the following breakdown:
  • Total Gross Profit: $10.95 billion
  • Total Operating Expenses: $8.25 billion

Over the last 10 years, Hilton Worldwide's total revenue changed from $7.13 billion in 2015 to $12.04 billion in 2025, a change of 68.8%.

Hilton Worldwide's total liabilities were at $22.12 billion at the end of 2025, a 9.4% increase from 2024, and a 12.4% increase since 2015.

In the past 10 years, Hilton Worldwide's cash and equivalents has ranged from $403 million in 2018 to $3.22 billion in 2020, and is currently $918 million as of their latest financial filing in 2025.

Over the last 10 years, Hilton Worldwide's book value per share changed from 6.06 in 2015 to -23.18 in 2025, a change of -482.5%.



Financial statements for NYSE:HLT last updated on 7/28/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners