-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
Hilton Worldwide Holdings's Income Statement
| Chart | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|
| Revenue |
|
$5.79 B | $8.77 B | $10.24 B | $11.17 B | $12.04 B |
| Cost of Revenue |
|
$4.13 B | $6.08 B | $7.31 B | $8.11 B | $7.09 B |
| Gross Profit |
|
$1.66 B | $2.70 B | $2.93 B | $3.06 B | $4.95 B |
| Research & Development |
|
- | - | - | - | - |
| Selling,General & Administrative |
|
$405.00 M | $382.00 M | $408.00 M | $415.00 M | $393.00 M |
| Operating Expense |
|
$645.00 M | $604.00 M | $705.00 M | $693.00 M | $2.26 B |
| Operating Income |
|
$1.01 B | $2.09 B | $2.23 B | $2.37 B | $2.69 B |
| Net Income |
|
$410.00 M | $1.26 B | $1.14 B | $1.54 B | $1.46 B |
Hilton Worldwide Holdings's Balance Sheet
| Chart | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|
| Cash and Cash Equivalents |
|
$1.43 B | $1.21 B | $800.00 M | $1.30 B | $63.00 M |
| Inventories |
|
- | - | - | - | - |
| Total Current Assets |
|
$2.87 B | $2.87 B | $2.61 B | $3.27 B | $80.00 M |
| Property,Plant and Equipment |
|
$999.00 M | $942.00 M | $1.00 B | $978.00 M | $283.00 M |
| Goodwill |
|
$5.07 B | $5.03 B | $5.05 B | $5.04 B | - |
| Total Assets |
|
$15.44 B | $15.51 B | $15.40 B | $16.52 B | $381.00 M |
| Total Liabilities |
|
$16.26 B | $16.61 B | $17.75 B | $20.21 B | - |
| Retained Earnings |
|
-$6.32 B | -$5.19 B | -$4.21 B | -$2.82 B | - |
| Total Shareholder Equity |
|
-$821.00 M | -$1.10 B | -$2.36 B | -$3.73 B | - |
| Common Stock |
|
$3.00 M | $3.00 M | $3.00 M | $3.00 M | - |
Hilton Worldwide Holdings's Cash flow
| Chart | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|
| Depreciation & Amortization |
|
$188.00 M | $162.00 M | $147.00 M | $146.00 M | $57.00 M |
| Dividends Payout |
|
- | -$123.00 M | -$158.00 M | -$150.00 M | -$143.00 M |
| Capital Expenditures (Capex) |
|
-$79.00 M | -$102.00 M | -$247.00 M | -$198.00 M | - |
| Free Cash Flow (FCF) |
|
$30.00 M | $1.58 B | $1.70 B | $1.82 B | $2.13 B |
Hilton Worldwide Holdings's Profitability
| Chart | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|
| Gross Profit |
|
$1.66 B | $2.70 B | $2.93 B | $3.06 B | $4.95 B |
| Gross Profit Margin (%) |
|
28.59% | 30.75% | 28.63% | 27.41% | 41.15% |
| Operating Income |
|
$1.01 B | $2.09 B | $2.23 B | $2.37 B | $2.69 B |
| Operating Income Margin (%) |
|
17.45% | 23.87% | 21.74% | 21.21% | 22.37% |
| Net Income |
|
$410.00 M | $1.26 B | $1.14 B | $1.54 B | $1.46 B |
| Net Income Margin (%) |
|
7.08% | 14.31% | 11.15% | 13.74% | 12.10% |
| EBITDA |
|
$1.15 B | $2.31 B | $2.30 B | $2.50 B | $2.87 B |
| EBITDA Margin (%) |
|
19.78% | 26.34% | 22.50% | 22.36% | 23.84% |
Hilton Worldwide Holdings's Ratios
| Chart | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) |
|
-49.94% | -113.88% | -48.35% | -41.19% | - |
| Return on Assets (ROA) |
|
2.66% | 8.09% | 7.41% | 9.29% | 382.41% |
| Debt to Equity |
|
-1,190.74% | -879.40% | -428.81% | -322.06% | -290.81% |
| Debt to total asset |
|
63.31% | 62.47% | 65.71% | 72.65% | 93.41% |
| Enterprise value to revenue |
|
8.96 | 4.93 | 5.57 | 6.43 | 5.63 |
| Enterprise value to EBITDA |
|
45.30 | 18.71 | 24.76 | 28.77 | 168.06 |
| Enterprise value |
|
$51.87 B | $43.23 B | $57.03 B | $71.87 B | $67.73 B |
| Tax Rate (%) |
|
27.32% | 27.51% | 31.97% | 13.68% | 29.68% |
Frequently Asked Questions
