Financhill
Buy
57

HLT Quote, Financials, Valuation and Earnings

Last price:
$210.61
Seasonality move :
2.9%
Day range:
$206.60 - $211.09
52-week range:
$194.71 - $275.22
Dividend yield:
0.29%
P/E ratio:
34.25x
P/S ratio:
4.72x
P/B ratio:
--
Volume:
1.7M
Avg. volume:
3M
1-year change:
7.94%
Market cap:
$50.7B
Revenue:
$11.2B
EPS (TTM):
$6.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $5.8B $8.8B $10.2B $11.2B
Revenue Growth (YoY) -54.43% 34.39% 51.57% 16.67% 9.17%
 
Cost of Revenues $3.7B $4.1B $6.1B $7.3B $8.1B
Gross Profit $583M $1.7B $2.7B $2.9B $3.1B
Gross Profit Margin 13.54% 28.59% 30.75% 28.63% 27.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $311M $405M $382M $408M $415M
Other Inc / (Exp) -$376M -$60M $55M -$107M -$13M
Operating Expenses $702M $638M $604M $667M $698M
Operating Income -$119M $1B $2.1B $2.3B $2.4B
 
Net Interest Expenses $429M $397M $415M $464M $569M
EBT. Incl. Unusual Items -$924M $560M $1.7B $1.7B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$204M $153M $477M $541M $244M
Net Income to Company -$720M $407M $1.3B $1.2B $1.5B
 
Minority Interest in Earnings $5M $3M -$2M -$10M -$4M
Net Income to Common Excl Extra Items -$715M $410M $1.3B $1.1B $1.5B
 
Basic EPS (Cont. Ops) -$2.58 $1.47 $4.56 $4.36 $6.20
Diluted EPS (Cont. Ops) -$2.58 $1.46 $4.53 $4.33 $6.14
Weighted Average Basic Share $277M $279M $275M $262M $248M
Weighted Average Diluted Share $277M $281M $277M $264M $250M
 
EBITDA -$164M $1.1B $2.3B $2.3B $2.5B
EBIT -$495M $957M $2.1B $2.2B $2.4B
 
Revenue (Reported) $4.3B $5.8B $8.8B $10.2B $11.2B
Operating Income (Reported) -$119M $1B $2.1B $2.3B $2.4B
Operating Income (Adjusted) -$495M $957M $2.1B $2.2B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $890M $1.8B $2.4B $2.6B $2.8B
Revenue Growth (YoY) -62.43% 106.29% 33.12% 6.75% 6.67%
 
Cost of Revenues $764M $1.3B $1.8B $2B $2.1B
Gross Profit $126M $494M $663M $613M $669M
Gross Profit Margin 14.16% 26.91% 27.13% 23.5% 24.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122M $103M $95M $110M $97M
Other Inc / (Exp) -$166M -- $19M -$40M $4M
Operating Expenses $196M $162M $159M $175M $180M
Operating Income -$70M $332M $504M $438M $489M
 
Net Interest Expenses $113M $95M $120M $124M $157M
EBT. Incl. Unusual Items -$349M $237M $403M $274M $336M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$124M $89M $70M $124M -$169M
Net Income to Company -$225M $148M $333M $150M $505M
 
Minority Interest in Earnings $1M -$1M -$5M -$3M --
Net Income to Common Excl Extra Items -$224M $147M $328M $147M $505M
 
Basic EPS (Cont. Ops) -$0.81 $0.53 $1.22 $0.58 $2.08
Diluted EPS (Cont. Ops) -$0.81 $0.52 $1.21 $0.57 $2.06
Weighted Average Basic Share $277M $282M $269M $256M $245M
Weighted Average Diluted Share $277M $282M $271M $258M $245M
 
EBITDA -$174M $377M $562M $431M $532M
EBIT -$236M $332M $523M $398M $493M
 
Revenue (Reported) $890M $1.8B $2.4B $2.6B $2.8B
Operating Income (Reported) -$70M $332M $504M $438M $489M
Operating Income (Adjusted) -$236M $332M $523M $398M $493M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $5.8B $8.8B $10.2B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4.1B $6.1B $7.3B $8.1B
Gross Profit $583M $1.7B $2.7B $2.9B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $311M $405M $382M $408M $415M
Other Inc / (Exp) -$376M -$60M $55M -$107M -$13M
Operating Expenses $702M $638M $604M $667M $698M
Operating Income -$119M $1B $2.1B $2.3B $2.4B
 
Net Interest Expenses $429M $397M $415M $464M $569M
EBT. Incl. Unusual Items -$924M $560M $1.7B $1.7B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$204M $153M $477M $541M $244M
Net Income to Company -$720M $407M $1.3B $1.2B $1.5B
 
Minority Interest in Earnings $5M $3M -$2M -$10M -$4M
Net Income to Common Excl Extra Items -$715M $410M $1.3B $1.1B $1.5B
 
Basic EPS (Cont. Ops) -$2.59 $1.47 $4.58 $4.36 $6.22
Diluted EPS (Cont. Ops) -$2.59 $1.45 $4.54 $4.33 $6.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$164M $1.1B $2.3B $2.3B $2.5B
EBIT -$495M $957M $2.1B $2.2B $2.4B
 
Revenue (Reported) $4.3B $5.8B $8.8B $10.2B $11.2B
Operating Income (Reported) -$119M $1B $2.1B $2.3B $2.4B
Operating Income (Adjusted) -$495M $957M $2.1B $2.2B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.8B $8.8B $10.2B $11.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $6.1B $7.3B $8.1B --
Gross Profit $1.7B $2.7B $2.9B $3.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $405M $382M $408M $415M --
Other Inc / (Exp) -$60M $55M -$107M -$13M --
Operating Expenses $638M $604M $667M $698M --
Operating Income $1B $2.1B $2.3B $2.4B --
 
Net Interest Expenses $397M $415M $464M $569M --
EBT. Incl. Unusual Items $560M $1.7B $1.7B $1.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153M $477M $541M $244M --
Net Income to Company $407M $1.3B $1.2B $1.5B --
 
Minority Interest in Earnings $3M -$2M -$10M -$4M --
Net Income to Common Excl Extra Items $410M $1.3B $1.1B $1.5B --
 
Basic EPS (Cont. Ops) $1.47 $4.58 $4.36 $6.22 --
Diluted EPS (Cont. Ops) $1.45 $4.54 $4.33 $6.15 --
Weighted Average Basic Share $1.1B $1.1B $1B $992M --
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1B --
 
EBITDA $1.1B $2.3B $2.3B $2.5B --
EBIT $957M $2.1B $2.2B $2.4B --
 
Revenue (Reported) $5.8B $8.8B $10.2B $11.2B --
Operating Income (Reported) $1B $2.1B $2.3B $2.4B --
Operating Income (Adjusted) $957M $2.1B $2.2B $2.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.2B $1.4B $1.2B $800M $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $771M $1.1B $1.3B $1.5B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses $70M $89M $105M $131M $193M
Other Current Assets $98M $202M $152M $121M $120M
Total Current Assets $4.2B $2.9B $2.9B $2.6B $3.3B
 
Property Plant And Equipment $1.1B $999M $942M $1B $978M
Long-Term Investments -- -- -- -- --
Goodwill $5.1B $5.1B $5B $5.1B $5B
Other Intangibles $5.8B $5.8B $5.9B $6.1B $6.4B
Other Long-Term Assets $323M $452M $576M $512M $500M
Total Assets $16.8B $15.4B $15.5B $15.4B $16.5B
 
Accounts Payable $224M $274M $368M $457M $409M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $39M $39M $535M
Current Portion Of Capital Lease Obligations $226M $194M $112M $116M $117M
Other Current Liabilities $1.1B $1.6B $1.8B $1.9B $2.2B
Total Current Liabilities $2.4B $3B $3.4B $3.7B $4.7B
 
Long-Term Debt $10.2B $8.6B $8.7B $9.2B $10.6B
Capital Leases -- -- -- -- --
Total Liabilities $18.2B $16.3B $16.6B $17.7B $20.2B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$860M -$779M -$706M -$731M -$782M
Common Equity -$1.5B -$821M -$1.1B -$2.4B -$3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4M $2M $4M $13M $38M
Total Equity -$1.5B -$819M -$1.1B -$2.3B -$3.7B
 
Total Liabilities and Equity $16.8B $15.4B $15.5B $15.4B $16.5B
Cash and Short Terms $3.2B $1.4B $1.2B $800M $1.3B
Total Debt $10.2B $8.6B $8.7B $9.2B $11.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.2B $1.4B $1.2B $800M $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $771M $1.1B $1.3B $1.5B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses $70M $89M $105M $131M $193M
Other Current Assets $98M $202M $152M $121M $120M
Total Current Assets $4.2B $2.9B $2.9B $2.6B $3.3B
 
Property Plant And Equipment $1.1B $999M $942M $1B $978M
Long-Term Investments -- -- -- -- --
Goodwill $5.1B $5.1B $5B $5.1B $5B
Other Intangibles $5.8B $5.8B $5.9B $6.1B $6.4B
Other Long-Term Assets $323M $452M $576M $512M $500M
Total Assets $16.8B $15.4B $15.5B $15.4B $16.5B
 
Accounts Payable $224M $274M $368M $457M $409M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $39M $39M $535M
Current Portion Of Capital Lease Obligations $226M $194M $112M $116M $117M
Other Current Liabilities $1.1B $1.6B $1.8B $1.9B $2.2B
Total Current Liabilities $2.4B $3B $3.4B $3.7B $4.7B
 
Long-Term Debt $10.2B $8.6B $8.7B $9.2B $10.6B
Capital Leases -- -- -- -- --
Total Liabilities $18.2B $16.3B $16.6B $17.7B $20.2B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$860M -$779M -$706M -$731M -$782M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4M $2M $4M $13M $38M
Total Equity -$1.5B -$819M -$1.1B -$2.3B -$3.7B
 
Total Liabilities and Equity $16.8B $15.4B $15.5B $15.4B $16.5B
Cash and Short Terms $3.2B $1.4B $1.2B $800M $1.3B
Total Debt $10.2B $8.6B $8.7B $9.2B $11.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$720M $407M $1.3B $1.2B $1.5B
Depreciation & Amoritzation $331M $188M $162M $147M $146M
Stock-Based Compensation $97M $193M $162M $169M $176M
Change in Accounts Receivable $488M -$301M -$270M -$126M -$103M
Change in Inventories -- -- -- -- --
Cash From Operations $708M $109M $1.7B $1.9B $2B
 
Capital Expenditures $92M $79M $102M $247M $198M
Cash Acquisitions -- -- -$53M -$15M -$241M
Cash From Investing -$107M -$57M -$123M -$305M -$446M
 
Dividends Paid (Ex Special Dividend) -$42M -- -$123M -$158M -$150M
Special Dividend Paid
Long-Term Debt Issued $4.6B $1.5B $23M $609M $2.3B
Long-Term Debt Repaid -$2.1B -$3.2B -$48M -$183M -$330M
Repurchase of Common Stock -$296M -- -$1.6B -$2.3B -$2.9B
Other Financing Activities -$130M -$125M -$56M -$21M -$48M
Cash From Financing $2B -$1.8B -$1.8B -$2B -$1B
 
Beginning Cash (CF) $630M $3.3B $1.5B $1.3B $875M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B -$1.7B -$207M -$399M $522M
Ending Cash (CF) $3.3B $1.5B $1.3B $875M $1.4B
 
Levered Free Cash Flow $616M $30M $1.6B $1.7B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$225M $148M $333M $150M $505M
Depreciation & Amoritzation $62M $45M $39M $33M $39M
Stock-Based Compensation $60M $49M $36M $36M $36M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$138M $131M $482M $465M $582M
 
Capital Expenditures $16M $34M $40M $70M $79M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18M -$23M -$25M -$77M -$79M
 
Dividends Paid (Ex Special Dividend) -- -- -$41M -$38M -$37M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $5M -- $606M --
Long-Term Debt Repaid -$1.9B -$9M -$13M -$143M -$15M
Repurchase of Common Stock -- -- -$498M -$743M -$766M
Other Financing Activities -$79M -$1M $4M $3M $11M
Cash From Financing -$55M $21M -$535M -$296M -$771M
 
Beginning Cash (CF) $3.5B $1.4B $1.4B $779M $1.7B
Foreign Exchange Rate Adjustment $6M -$4M $2M $4M -$11M
Additions / Reductions -$211M $129M -$78M $92M -$268M
Ending Cash (CF) $3.3B $1.5B $1.3B $875M $1.4B
 
Levered Free Cash Flow -$154M $97M $442M $395M $503M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$720M $407M $1.3B $1.2B $1.5B
Depreciation & Amoritzation $331M $188M $162M $147M $146M
Stock-Based Compensation $97M $193M $162M $169M $176M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $708M $109M $1.7B $1.9B $2B
 
Capital Expenditures $92M $79M $102M $247M $198M
Cash Acquisitions -- -- -$53M -$15M -$241M
Cash From Investing -$107M -$57M -$123M -$305M -$446M
 
Dividends Paid (Ex Special Dividend) -$42M -- -$123M -$158M -$150M
Special Dividend Paid
Long-Term Debt Issued $4.6B $1.5B $23M $609M $2.3B
Long-Term Debt Repaid -$2.1B -$3.2B -$48M -$183M -$330M
Repurchase of Common Stock -$296M -- -$1.6B -$2.3B -$2.9B
Other Financing Activities -$130M -$125M -$56M -$21M -$48M
Cash From Financing $2B -$1.8B -$1.8B -$2B -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B -$1.7B -$207M -$399M $522M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $616M $30M $1.6B $1.7B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $407M $1.3B $1.2B $1.5B --
Depreciation & Amoritzation $188M $162M $147M $146M --
Stock-Based Compensation $193M $162M $169M $176M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $109M $1.7B $1.9B $2B --
 
Capital Expenditures $79M $102M $247M $198M --
Cash Acquisitions -- -$53M -$15M -$241M --
Cash From Investing -$57M -$123M -$305M -$446M --
 
Dividends Paid (Ex Special Dividend) -- -$123M -$158M -$150M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $23M $609M $2.3B --
Long-Term Debt Repaid -$3.2B -$48M -$183M -$330M --
Repurchase of Common Stock -- -$1.6B -$2.3B -$2.9B --
Other Financing Activities -$125M -$56M -$21M -$48M --
Cash From Financing -$1.8B -$1.8B -$2B -$1B --
 
Beginning Cash (CF) $8.2B $5.6B $3.9B $4.8B --
Foreign Exchange Rate Adjustment -$10M -$19M -$12M -$21M --
Additions / Reductions -$1.7B -$207M -$399M $522M --
Ending Cash (CF) $6.5B $5.4B $3.5B $5.3B --
 
Levered Free Cash Flow $30M $1.6B $1.7B $1.8B --

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

GET BETTER TRADE IDEAS

Popular

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
56
ROOT alert for Apr 23

Root [ROOT] is up 9.19% over the past day.

Buy
72
EFX alert for Apr 23

Equifax [EFX] is up 3.64% over the past day.

Buy
51
CALX alert for Apr 23

Calix [CALX] is up 1.65% over the past day.

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

Show me the best stock