Hilton Worldwide

Consumer Discretionary Hotels, Resorts & Cruise Lines Tysons Corner, Virginia Last filing Feb 11, 2026 · FY2025

                    Revenue
                    FY2025
                
$12.0B
                    3y CAGR +11.1%
                    
                    P73
                    
                    +7.7%
                    
                    Net income
                    FY2025
                
$1.5B
                    Net margin +12.1%
                    
                    P66
                    
                    -5.1%
                    
                    Total assets
                    FY2025
                
$16.8B
                    ROA +8.7%
                    
                    P44
                    
                    +1.5%
                    
                    Operating cash flow
                    FY2025
                
$2.1B
                    FCF margin +16.8%
                    
                    P85
                    
                    +5.8%

16 yrs · FY2007–FY2025 3 gaps (2011–2009) 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

31 accounts · 5 years

Total assets $16.8B

Total liabilities $22.1B

Shareholders equity $-5.4B

Account	2025	2024	2023	2022	2021
Assets
Cash and Cash Equivalents	8.1%	12.3%	8.5%	14.7%	26.1%
Accounts Receivable	14.0%	14.2%	14.5%	15.1%	18.5%
Prepaid Expenses	1.8%	1.7%	1.3%	1.2%	1.5%
Other Current Assets	1.0%	1.1%	1.2%	1.7%	3.5%
Total Current Assets	24.9%	29.3%	25.5%	32.7%	49.6%
Property,Plant and Equipment	5.7%	3.7%	3.7%	3.2%	5.3%
Operating Lease Assets	4.8%	5.1%	6.0%	7.5%	12.0%
Goodwill	42.2%	45.1%	49.4%	57.4%	87.6%
Intangible Assets	0.0%	0.0%	0.0%	0.0%	0.0%
Other Noncurrent Assets	4.0%	4.5%	5.0%	6.6%	7.8%
Total Assets	139.3%	147.9%	150.5%	176.8%	266.8%
Liabilities
Accounts Payable	19.4%	3.7%	4.5%	4.2%	4.7%
Accrued Liabilities	0.0%	7.6%	7.0%	7.6%	9.6%
Deferred Revenue	7.1%	5.9%	4.9%	4.9%	6.0%
Other Current Liabilities	7.9%	8.4%	9.8%	7.9%	12.9%
Total Current Liabilities	37.4%	42.1%	36.4%	38.4%	52.2%
Long Term Debt	0.0%	0.0%	0.0%	0.0%	0.0%
Deferred Revenue Noncurrent	13.7%	11.6%	11.1%	11.2%	15.5%
Operating Lease Liabilities Noncurrent	6.1%	6.6%	7.9%	9.5%	15.0%
Deferred Tax Liabilities	0.0%	12.6%	13.6%	16.3%	25.1%
Other Noncurrent Liabilities	7.9%	8.4%	9.8%	7.9%	12.9%
Total Liabilities	183.7%	180.9%	173.4%	189.3%	280.9%
Equity
Preferred Stock	0.0%	26.8%	29.3%	34.2%	0.0%
Common Stock	0.0%	0.0%	0.0%	0.0%	0.1%
Additional Paid In Capital	93.6%	99.6%	107.2%	123.5%	185.2%
Retained Earnings	-12.5%	-25.3%	-41.1%	-59.2%	-109.2%
Treasury Stock	119.8%	100.7%	82.0%	68.8%	76.8%
Accumulated Other Comprehensive Income	-6.1%	-7.0%	-7.1%	-8.0%	-13.5%
Noncontrolling Interest	0.2%	0.2%	0.1%	0.0%	0.0%
Total Stockholders Equity	-44.8%	-33.4%	-23.1%	-12.6%	-14.2%
Total Liabilitiesand Equity	139.3%	147.9%	150.5%	176.8%	266.8%

Income Statement

Revenue, expense, and profitability

17 accounts · 5 years

Revenue $12.0B

Operating income $2.7B

Net income $1.5B

Account	2025	2024	2023	2022	2021
IncomeStatement
Revenues Total Revenue	100.0%	100.0%	100.0%	100.0%	100.0%
Expenses Cost of Revenue	77.6%	78.8%	78.3%	76.1%	82.4%
Expenses Selling,General and Administrative	3.3%	3.7%	4.0%	4.4%	7.0%
Expenses Depreciation and Amortization	1.5%	1.3%	1.4%	1.8%	3.2%
Expenses Share Based Compensation	1.4%	1.6%	1.7%	1.8%	3.3%
Expenses Operating Expenses	77.6%	78.8%	78.3%	76.1%	82.4%
Other Income Expense Operating Income	22.4%	21.2%	21.7%	23.9%	17.4%
Other Income Expense Interest Expense	0.1%	5.1%	4.5%	4.7%	6.9%
Other Income Expense Other Income/expense	0.1%	-0.1%	0.4%	0.6%	0.4%
Other Income Expense Income Before Tax	17.2%	16.0%	16.5%	19.8%	9.7%
Income Tax Income Tax Expense	5.1%	2.2%	5.3%	5.4%	2.6%
net Income net Income	12.1%	13.7%	11.1%	14.3%	7.1%
net Income Comprehensive Income	12.5%	13.3%	10.9%	15.1%	8.5%
Earnings Per Share Basic Eps	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Diluted Eps	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Weighted Average Shares Basic	2.0%	2.2%	2.6%	3.1%	4.8%
Earnings Per Share Weighted Average Shares Diluted	2.0%	2.2%	2.6%	3.2%	4.9%

Cash Flow Statement

Operating, investing, and financing flows

21 accounts · 5 years

Operating cash flow $2.1B

Investing cash flow $-190.0M

Financing cash flow $-2.3B

Account	2025	2024	2023	2022	2021
CashFlow
Operating Activities net Income	12.1%	13.7%	11.1%	14.3%	7.1%
Operating Activities Depreciation and Amortization	1.5%	1.3%	1.4%	1.8%	3.2%
Operating Activities Stock Based Compensation	1.4%	1.6%	1.7%	1.8%	3.3%
Operating Activities Deferred Income Taxes	0.5%	-2.2%	-2.6%	0.4%	-0.1%
Operating Activities Changes In Operating Assets and Liabilities	5.3%	3.9%	2.4%	3.8%	0.9%
Operating Activities Other Non Cash Items	-1.0%	-0.7%	-1.1%	-0.9%	-1.3%
Operating Activities net Cash From Operating Activities	17.7%	18.0%	19.0%	19.2%	1.9%
Investing Activities Capital Expenditures	0.8%	0.9%	1.5%	0.4%	0.6%
Investing Activities Business Acquisitions	0.0%	2.1%	0.0%	0.0%	—
Investing Activities net Cash From Investing Activities	-1.6%	-4.0%	-3.0%	-1.4%	-1.0%
Financing Activities Repayment of Debt	0.3%	0.3%	0.4%	0.5%	0.7%
Financing Activities Repurchase of Common Stock	26.4%	25.9%	22.8%	18.1%	0.0%
Financing Activities Dividends Paid	1.2%	1.3%	1.5%	1.4%	0.0%
Financing Activities Proceeds From Stock Issuance	0.6%	0.8%	0.5%	0.3%	0.9%
Financing Activities Tax Withholding On Stock Based Compensation	0.6%	0.6%	0.5%	0.7%	0.8%
Financing Activities Other Financing Activities	0.2%	0.3%	0.2%	0.0%	0.0%
Financing Activities net Cash From Financing Activities	-19.5%	-9.4%	-19.9%	-20.1%	-31.0%
Cash Reconciliation Effect of Exchange Rate On Cash	0.0%	-0.2%	-0.1%	-0.2%	-0.2%
Cash Reconciliation net Change In Cash	-3.4%	4.5%	-4.0%	-2.6%	-30.3%
Cash Reconciliation Cash At Beginning of Period	8.1%	12.3%	8.5%	14.7%	26.1%
Cash Reconciliation Cash At End of Period	8.1%	12.3%	8.5%	14.7%	26.1%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 5 years

Ratio	2025	2024	2023	2022	2021
Profitability
Gross margin	+22.4%	+21.2%	+21.7%	+23.9%	+17.6%
Operating margin	+22.4%	+21.2%	+21.7%	+23.9%	+17.4%
Net margin	+12.1%	+13.7%	+11.1%	+14.3%	+7.1%
FCF margin	+16.8%	+17.2%	+17.5%	+18.7%	+1.3%
Growth
Revenue CAGR (3y)	+11.1%	+24.5%	+33.4%	-2.5%	-13.4%
Returns
ROE	-27.0%	-41.2%	-48.3%	-113.9%	-49.9%
ROA	+8.7%	+9.3%	+7.4%	+8.1%	+2.7%
ROIC	-29.9%	-40.1%	-46.8%	-63.6%	-31.5%
Liquidity
Current ratio	0.66x	0.70x	0.70x	0.85x	0.95x
Quick ratio	0.59x	0.63x	0.63x	0.77x	0.85x
Leverage
D/E	-4.11x	-5.42x	-7.52x	-15.07x	-19.81x
Interest coverage	336.62x	4.17x	4.80x	5.05x	2.54x
Efficiency
Asset turnover	0.72x	0.68x	0.66x	0.57x	0.37x
Cash conversion cycle	—	—	—	—	—

Valuation

Price against fundamentals

FY2025 fundamentals · no price

No price data cached, so there is nothing to multiply. Load prices from the Stock Data tab and this panel reprices itself.

Notes

Your annotations

Not watched

Hilton Worldwide

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Recent price history