Hyatt Hotels Corporation's Income Statement Analysis: Revenue to Profit Breakdown
Hyatt Hotels Corporation's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$1.45 B | $3.27 B | $3.61 B | $3.30 B | $7.10 B | $6.23 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$964.00 M | $1.97 B | $2.22 B | $1.89 B | $3.63 B | $5.13 B |
Gross Profit Revenue minus cost of revenue. |
|
$481.00 M | $1.30 B | $1.39 B | $1.40 B | $3.47 B | $1.10 B |
|
Operating Expense
Costs to run business. |
|
$366.00 M | $435.00 M | $578.00 M | $548.00 M | $555.00 M | $526.00 M |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$366.00 M | $435.00 M | $578.00 M | $548.00 M | $555.00 M | $429.00 M |
General and Administrative Corporate overhead costs. |
|
- | - | - | $548.00 M | $555.00 M | $429.00 M |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
- | - | - | - | - | $97.00 M |
Operating Income Profit from operations. |
|
$115.00 M | $865.00 M | $814.00 M | $854.00 M | $2.92 B | $570.00 M |
|
Net Interest Income
Interest income minus expense. |
|
$28.00 M | $44.00 M | $74.00 M | $123.00 M | - | -$214.00 M |
Interest Income Income from investments. |
|
$28.00 M | $44.00 M | $74.00 M | $123.00 M | - | $102.00 M |
Interest Expense Cost of borrowing. |
|
- | - | - | - | -$317.00 M | $316.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$366.00 M | $438.00 M | $483.00 M | $438.00 M | - | $167.00 M |
Total Other Income (Net) Net non-operating items. |
|
-$71.00 M | -$502.00 M | -$504.00 M | $709.00 M | - | -$484.00 M |
Income Before Tax Profit before taxes. |
|
$44.00 M | $363.00 M | $310.00 M | $1.56 B | $81.00 M | $86.00 M |
Income Tax Expense Taxes on income. |
|
$266.00 M | -$92.00 M | $90.00 M | $267.00 M | -$130.00 M | $118.00 M |
|
Net Income
Final profit. |
|
-$222.00 M | $455.00 M | $220.00 M | $1.30 B | $211.00 M | -$34.00 M |
Net Income From Continuing Operations Profit from core business. |
|
-$222.00 M | $455.00 M | $220.00 M | $1.30 B | - | -$32.00 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
$3.00 M | $3.00 M | $3.00 M | $279.00 M | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
-$2.14 | $4.17 | $2.10 | $12.99 | $2.21 | -$0.35 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
-$2.14 | $4.09 | $2.04 | $12.65 | $2.21 | -$0.36 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
103.97 M | 109.09 M | 104.86 M | 99.79 M | 95.50 M | 94.50 M |
Diluted Average Shares Outst. Shares including dilution. |
|
103.97 M | 111.26 M | 107.73 M | 102.42 M | 95.50 M | 96.90 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
-$251.00 M | $427.00 M | $331.00 M | $416.00 M | - | $403.00 M |
EBITDA Earnings before interest, tax, D&A. |
|
$59.00 M | $853.00 M | $728.00 M | $749.00 M | $89.00 M | $732.00 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$310.00 M | $426.00 M | $397.00 M | $333.00 M | $325.00 M | $329.00 M |
| Company Report |
Hyatt Hotels Corporation's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |





