Financhill
Buy
66

HLT Quote, Financials, Valuation and Earnings

Last price:
$253.18
Seasonality move :
3.58%
Day range:
$250.14 - $253.27
52-week range:
$178.23 - $259.01
Dividend yield:
0.24%
P/E ratio:
54.35x
P/S ratio:
5.84x
P/B ratio:
--
Volume:
459.4K
Avg. volume:
1.3M
1-year change:
39.53%
Market cap:
$61.7B
Revenue:
$10.2B
EPS (TTM):
$4.66
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.5B $4.3B $5.8B $8.8B $10.2B
Revenue Growth (YoY) 6.13% -54.43% 34.39% 51.57% 16.67%
 
Cost of Revenues $7B $3.7B $4.1B $6.1B $7.3B
Gross Profit $2.4B $583M $1.7B $2.7B $2.9B
Gross Profit Margin 25.76% 13.54% 28.59% 30.75% 28.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $441M $311M $405M $382M $408M
Other Inc / (Exp) $82M -$376M -$60M $55M -$107M
Operating Expenses $859M $702M $638M $604M $667M
Operating Income $1.6B -$119M $1B $2.1B $2.3B
 
Net Interest Expenses $414M $429M $397M $415M $464M
EBT. Incl. Unusual Items $1.2B -$924M $560M $1.7B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $358M -$204M $153M $477M $541M
Net Income to Company $886M -$720M $407M $1.3B $1.2B
 
Minority Interest in Earnings -$5M $5M $3M -$2M -$10M
Net Income to Common Excl Extra Items $881M -$715M $410M $1.3B $1.1B
 
Basic EPS (Cont. Ops) $3.07 -$2.58 $1.47 $4.56 $4.36
Diluted EPS (Cont. Ops) $3.04 -$2.58 $1.46 $4.53 $4.33
Weighted Average Basic Share $287M $277M $279M $275M $262M
Weighted Average Diluted Share $290M $277M $281M $277M $264M
 
EBITDA $2B -$164M $1.1B $2.3B $2.3B
EBIT $1.7B -$495M $957M $2.1B $2.2B
 
Revenue (Reported) $9.5B $4.3B $5.8B $8.8B $10.2B
Operating Income (Reported) $1.6B -$119M $1B $2.1B $2.3B
Operating Income (Adjusted) $1.7B -$495M $957M $2.1B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $933M $1.7B $2.4B $2.7B $2.9B
Revenue Growth (YoY) -61.04% 87.46% 35.39% 12.88% 7.26%
 
Cost of Revenues $736M $1.1B $1.6B $1.9B $2.1B
Gross Profit $197M $605M $768M $815M $789M
Gross Profit Margin 21.12% 34.59% 32.43% 30.49% 27.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66M $107M $93M $96M $101M
Other Inc / (Exp) -$18M -$2M $10M $8M $6M
Operating Expenses $177M $165M $145M $162M $164M
Operating Income $20M $440M $623M $653M $625M
 
Net Interest Expenses $116M $98M $106M $113M $140M
EBT. Incl. Unusual Items -$114M $340M $527M $548M $491M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$33M $100M $181M $169M $147M
Net Income to Company -$81M $240M $346M $379M $344M
 
Minority Interest in Earnings $2M $1M $1M -$2M --
Net Income to Common Excl Extra Items -$79M $241M $347M $377M $344M
 
Basic EPS (Cont. Ops) -$0.29 $0.86 $1.27 $1.45 $1.40
Diluted EPS (Cont. Ops) -$0.29 $0.86 $1.26 $1.44 $1.38
Weighted Average Basic Share $277M $279M $273M $260M $246M
Weighted Average Diluted Share $277M $281M $275M $262M $249M
 
EBITDA $92M $484M $672M $701M $668M
EBIT $2M $438M $633M $661M $631M
 
Revenue (Reported) $933M $1.7B $2.4B $2.7B $2.9B
Operating Income (Reported) $20M $440M $623M $653M $625M
Operating Income (Adjusted) $2M $438M $633M $661M $631M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.8B $4.8B $8.2B $10.1B $11B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $3.6B $5.6B $7.1B $8B
Gross Profit $1B $1.3B $2.5B $3B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $303M $424M $390M $393M $428M
Other Inc / (Exp) -$205M -$226M $36M -$48M -$57M
Operating Expenses $736M $672M $607M $651M $693M
Operating Income $299M $615M $1.9B $2.3B $2.3B
 
Net Interest Expenses $426M $415M $390M $460M $536M
EBT. Incl. Unusual Items -$332M -$26M $1.6B $1.8B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13M -$60M $496M $487M $537M
Net Income to Company -$319M $34M $1.1B $1.3B $1.2B
 
Minority Interest in Earnings $3M $5M $2M -$12M -$7M
Net Income to Common Excl Extra Items -$316M $39M $1.1B $1.3B $1.2B
 
Basic EPS (Cont. Ops) -$1.16 $0.13 $3.89 $5.00 $4.72
Diluted EPS (Cont. Ops) -$1.17 $0.12 $3.85 $4.97 $4.66
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $453M $594M $2.1B $2.4B $2.4B
EBIT $94M $389M $2B $2.3B $2.3B
 
Revenue (Reported) $5.8B $4.8B $8.2B $10.1B $11B
Operating Income (Reported) $299M $615M $1.9B $2.3B $2.3B
Operating Income (Adjusted) $94M $389M $2B $2.3B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $4B $6.3B $7.6B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $2.8B $4.3B $5.3B $6B
Gross Profit $457M $1.2B $2B $2.3B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $189M $302M $287M $298M $318M
Other Inc / (Exp) -$210M -$60M $36M -$67M -$17M
Operating Expenses $506M $476M $445M $492M $518M
Operating Income -$49M $685M $1.6B $1.8B $1.9B
 
Net Interest Expenses $316M $302M $295M $340M $412M
EBT. Incl. Unusual Items -$575M $323M $1.3B $1.4B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$80M $64M $407M $417M $413M
Net Income to Company -$495M $259M $924M $1B $1B
 
Minority Interest in Earnings $4M $4M $3M -$7M -$4M
Net Income to Common Excl Extra Items -$491M $263M $927M $994M $1B
 
Basic EPS (Cont. Ops) -$1.78 $0.94 $3.36 $3.78 $4.14
Diluted EPS (Cont. Ops) -$1.78 $0.93 $3.33 $3.76 $4.09
Weighted Average Basic Share $831M $836M $830M $790M $747M
Weighted Average Diluted Share $834M $840M $837M $797M $756M
 
EBITDA $10M $768M $1.7B $1.9B $2B
EBIT -$259M $625M $1.6B $1.8B $1.9B
 
Revenue (Reported) $3.4B $4B $6.3B $7.6B $8.4B
Operating Income (Reported) -$49M $685M $1.6B $1.8B $1.9B
Operating Income (Adjusted) -$259M $625M $1.6B $1.8B $1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $538M $3.2B $1.4B $1.2B $800M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $771M $1.1B $1.3B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses $130M $70M $89M $105M $131M
Other Current Assets $72M $98M $202M $152M $121M
Total Current Assets $2.1B $4.2B $2.9B $2.9B $2.6B
 
Property Plant And Equipment $1.2B $1.1B $999M $942M $1B
Long-Term Investments -- -- -- -- --
Goodwill $5.2B $5.1B $5.1B $5B $5.1B
Other Intangibles $6.1B $5.8B $5.8B $5.9B $6.1B
Other Long-Term Assets $280M $323M $452M $576M $512M
Total Assets $15B $16.8B $15.4B $15.5B $15.4B
 
Accounts Payable $303M $224M $274M $368M $457M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $39M $39M
Current Portion Of Capital Lease Obligations $170M $226M $194M $112M $116M
Other Current Liabilities $1.4B $1.1B $1.6B $1.8B $1.9B
Total Current Liabilities $2.9B $2.4B $3B $3.4B $3.7B
 
Long-Term Debt $7.7B $10.2B $8.6B $8.7B $9.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.4B $18.2B $16.3B $16.6B $17.7B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$840M -$860M -$779M -$706M -$731M
Common Equity -$482M -$1.5B -$821M -$1.1B -$2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10M $4M $2M $4M $13M
Total Equity -$472M -$1.5B -$819M -$1.1B -$2.3B
 
Total Liabilities and Equity $15B $16.8B $15.4B $15.5B $15.4B
Cash and Short Terms $538M $3.2B $1.4B $1.2B $800M
Total Debt $7.7B $10.2B $8.6B $8.7B $9.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.4B $1.3B $1.3B $698M $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $890M $1B $1.3B $1.4B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses $113M $124M $139M $157M $191M
Other Current Assets $113M $171M $197M $152M $130M
Total Current Assets $4.6B $2.7B $3B $2.5B $3.6B
 
Property Plant And Equipment $1.1B $1B $878M $950M $1B
Long-Term Investments -- -- -- -- --
Goodwill $5.2B $5.1B $5B $5B $5.1B
Other Intangibles $5.8B $5.8B $5.8B $6B $6.4B
Other Long-Term Assets $315M $448M $605M $545M $483M
Total Assets $17.1B $15.3B $15.5B $15.2B $16.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $51M $54M $39M $37M $538M
Other Current Liabilities $616M $837M $1.3B $1.2B $1.3B
Total Current Liabilities $2.3B $2.6B $3.4B $3.6B $4.5B
 
Long-Term Debt $10.2B $8.6B $8.6B $8.6B $11B
Capital Leases -- -- -- -- --
Total Liabilities $18.4B $16.4B $16.4B $17B $20.1B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$853M -$869M -$685M -$728M -$741M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5M -- -$1M $10M $40M
Total Equity -$1.3B -$1.1B -$914M -$1.8B -$3.5B
 
Total Liabilities and Equity $17.1B $15.3B $15.5B $15.2B $16.7B
Cash and Short Terms $3.4B $1.3B $1.3B $698M $1.6B
Total Debt $10.2B $8.6B $8.6B $8.6B $11B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $886M -$720M $407M $1.3B $1.2B
Depreciation & Amoritzation $346M $331M $188M $162M $147M
Stock-Based Compensation $154M $97M $193M $162M $169M
Change in Accounts Receivable -$105M $488M -$301M -$270M -$126M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $708M $109M $1.7B $1.9B
 
Capital Expenditures $205M $92M $79M $102M $247M
Cash Acquisitions -- -- -- -$53M -$15M
Cash From Investing -$123M -$107M -$57M -$123M -$305M
 
Dividends Paid (Ex Special Dividend) -$172M -$42M -- -$123M -$158M
Special Dividend Paid
Long-Term Debt Issued $2.2B $4.6B $1.5B $23M $609M
Long-Term Debt Repaid -$1.5B -$2.1B -$3.2B -$48M -$183M
Repurchase of Common Stock -$1.5B -$296M -- -$1.6B -$2.3B
Other Financing Activities -$73M -$130M -$125M -$56M -$21M
Cash From Financing -$1.1B $2B -$1.8B -$1.8B -$2B
 
Beginning Cash (CF) $484M $630M $3.3B $1.5B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $148M $2.6B -$1.7B -$207M -$399M
Ending Cash (CF) $630M $3.3B $1.5B $1.3B $875M
 
Levered Free Cash Flow $1.2B $616M $30M $1.6B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$81M $240M $346M $379M $344M
Depreciation & Amoritzation $90M $46M $39M $40M $37M
Stock-Based Compensation $25M $52M $42M $48M $44M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$100M $278M $671M $687M $664M
 
Capital Expenditures $13M $20M $26M $61M $47M
Cash Acquisitions -- -- -$2M -$11M -$3M
Cash From Investing -$13M -$20M -$4M -$74M -$49M
 
Dividends Paid (Ex Special Dividend) -- -- -$41M -$39M -$37M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $5M $3M $1B
Long-Term Debt Repaid -$1M -$3M -$10M -$19M -$14M
Repurchase of Common Stock -- -- -$506M -$675M -$725M
Other Financing Activities $6M -- $1M $13M -$2M
Cash From Financing $5M $4M -$551M -$713M $232M
 
Beginning Cash (CF) $3.6B $1.1B $1.3B $883M $802M
Foreign Exchange Rate Adjustment $1M -$2M -$8M -$4M $6M
Additions / Reductions -$108M $262M $116M -$100M $847M
Ending Cash (CF) $3.5B $1.4B $1.4B $779M $1.7B
 
Levered Free Cash Flow -$113M $258M $645M $626M $617M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$319M $34M $1.1B $1.3B $1.2B
Depreciation & Amoritzation $359M $205M $168M $153M $140M
Stock-Based Compensation $68M $204M $175M $169M $176M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B -$160M $1.3B $2B $1.9B
 
Capital Expenditures $136M $61M $96M $217M $189M
Cash Acquisitions -- -- -$53M -$15M -$241M
Cash From Investing -$165M -$52M -$121M -$253M -$444M
 
Dividends Paid (Ex Special Dividend) -$84M -- -$82M -$161M -$151M
Special Dividend Paid
Long-Term Debt Issued $3.1B $3.4B $28M $3M $2.9B
Long-Term Debt Repaid -$434M -$5.1B -$44M -$53M -$458M
Repurchase of Common Stock -$748M -- -$1.1B -$2.1B -$2.9B
Other Financing Activities -$64M -$203M -$61M -$20M -$56M
Cash From Financing $1.8B -$1.9B -$1.2B -$2.3B -$570M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B -$2.1B -- -$569M $882M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $912M -$221M $1.2B $1.7B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$495M $259M $924M $1B $1B
Depreciation & Amoritzation $269M $143M $123M $114M $107M
Stock-Based Compensation $37M $144M $126M $133M $140M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $846M -$22M $1.2B $1.5B $1.4B
 
Capital Expenditures $76M $45M $62M $177M $119M
Cash Acquisitions -- -- -$53M -$15M -$241M
Cash From Investing -$89M -$34M -$98M -$228M -$367M
 
Dividends Paid (Ex Special Dividend) -$42M -- -$82M -$120M -$113M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.7B $1.5B $23M $3M $2.3B
Long-Term Debt Repaid -$214M -$3.2B -$35M -$40M -$315M
Repurchase of Common Stock -$296M -- -$1.1B -$1.6B -$2.1B
Other Financing Activities -$51M -$124M -$60M -$24M -$59M
Cash From Financing $2.1B -$1.8B -$1.2B -$1.7B -$274M
 
Beginning Cash (CF) $6B $6.8B $4.3B $3.1B $3.1B
Foreign Exchange Rate Adjustment -$6M -$6M -$21M -$16M -$10M
Additions / Reductions $2.8B -$1.9B -$129M -$491M $790M
Ending Cash (CF) $8.8B $5B $4.1B $2.6B $3.9B
 
Levered Free Cash Flow $770M -$67M $1.1B $1.3B $1.3B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock