• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Hilton Reports Fourth Quarter and Record Full Year Results

    2/6/25 6:00:00 AM ET
    $HLT
    Hotels/Resorts
    Consumer Discretionary
    Get the next $HLT alert in real time by email

    Hilton Worldwide Holdings Inc. ("Hilton," "the Company," "we," "us" or "our") (NYSE:HLT) today reported its fourth quarter and full year 2024 results. Highlights include:

    This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250206513372/en/

    • Diluted EPS was $2.06 for the fourth quarter and $6.14 for the full year, exceeding the high end of guidance
    • Diluted EPS, adjusted for special items, was $1.76 for the fourth quarter and $7.12 for the full year, exceeding the high end of guidance
    • Net income was $505 million for the fourth quarter and $1,539 million for the full year, exceeding the high end of guidance
    • Adjusted EBITDA was $858 million for the fourth quarter and $3,429 million for the full year, exceeding the high end of guidance
    • System-wide comparable RevPAR increased 3.5 percent and 2.7 percent, on a currency neutral basis, for the fourth quarter and full year, respectively, compared to the same periods in 2023, exceeding the high end of guidance
    • Approved 34,200 new rooms for development during the fourth quarter, bringing our development pipeline to 498,600 rooms as of December 31, 2024, representing growth of 8 percent from December 31, 2023
    • Added 22,600 rooms to our system in the fourth quarter, resulting in 98,400 room openings for the full year, contributing to net unit growth of 7.3 percent from December 31, 2023
    • Repurchased 3.1 million shares of Hilton common stock during the fourth quarter; bringing total capital return, including dividends, to $781 million for the quarter and $3.0 billion for the full year
    • Full year 2025 system-wide RevPAR is projected to increase between 2.0 percent and 3.0 percent on a comparable and currency neutral basis compared to 2024; full year net income is projected to be between $1,829 million and $1,858 million; full year Adjusted EBITDA is projected to be between $3,700 million and $3,740 million
    • Full year 2025 capital return is projected to be approximately $3.3 billion
    • Net unit growth for 2025 is expected to be between 6.0 percent and 7.0 percent

    Overview

    Christopher J. Nassetta, President & Chief Executive Officer of Hilton, said, "We are pleased to report a strong fourth quarter, with both top and bottom line results exceeding our expectations. All segments drove RevPAR outperformance, with strong trends in leisure occupancy, as well as continued growth in business transient and group results, and we expect favorable trends to continue into 2025. We also delivered the highest number of approvals, construction starts and openings in our history in 2024, helping us achieve net unit growth of 7.3 percent. With a development pipeline of nearly half a million rooms, we are confident that we are well positioned to deliver net unit growth between 6.0 percent and 7.0 percent in 2025."

    For the three months ended December 31, 2024, system-wide comparable RevPAR increased 3.5 percent compared to the same period in 2023 due to increases in both occupancy and ADR. Management and franchise fee revenues increased 4.8 percent compared to the same period in 2023.

    For the year ended December 31, 2024, system-wide comparable RevPAR increased 2.7 percent compared to the same period in 2023 due to increases in both occupancy and ADR. Management and franchise fee revenues increased 9.1 percent compared to the same period in 2023.

    For the three months ended December 31, 2024, diluted EPS was $2.06 and diluted EPS, adjusted for special items, was $1.76, compared to $0.57 and $1.68, respectively, for the three months ended December 31, 2023. Net income and Adjusted EBITDA were $505 million and $858 million, respectively, for the three months ended December 31, 2024, compared to $150 million and $803 million, respectively, for the three months ended December 31, 2023.

    For the year ended December 31, 2024, diluted EPS was $6.14 and diluted EPS, adjusted for special items, was $7.12, compared to $4.33 and $6.21, respectively, for the year ended December 31, 2023. Net income and Adjusted EBITDA were $1,539 million and $3,429 million, respectively, for the year ended December 31, 2024, compared to $1,151 million and $3,089 million, respectively, for the year ended December 31, 2023.

    Development

    In the fourth quarter of 2024, we opened 171 hotels, totaling 22,600 rooms, resulting in 17,200 net room additions. During the quarter, we continued to expand our portfolio in the Asia Pacific market, surpassing 1,000 hotels in the region. We opened our first hotels in Bonaire and Paraguay and now have properties in 140 countries and territories. We also added several luxury hotels to our pipeline in the Middle East and Africa region during the quarter. With more than 500 luxury hotels worldwide, we look to expand our portfolio in 2025 with the re-opening of the iconic Waldorf Astoria New York, along with the openings of Waldorf Astoria Costa Rica Punta Cacique, Waldorf Astoria Shanghai Qiantan, Waldorf Astoria Osaka, Waldorf Astoria Morocco Rabat Sale, Conrad Hamburg and Conrad Athens.

    We added 34,200 rooms to the development pipeline during the fourth quarter, and, as of December 31, 2024, our development pipeline totaled 3,578 hotels representing 498,600 rooms throughout 118 countries and territories, including 25 countries and territories where we had no existing hotels. Additionally, of the rooms in the development pipeline, nearly half were under construction and more than half were located outside of the U.S.

    Balance Sheet and Liquidity

    As of December 31, 2024, we had $11.2 billion of debt outstanding, excluding the deduction for deferred financing costs and discounts, with a weighted average interest rate of 4.77 percent. Excluding all finance lease liabilities, we had $11.1 billion of debt outstanding with a weighted average interest rate of 4.76 percent and no scheduled maturities until April 2027, other than $500 million of outstanding Senior Notes due May 2025. We believe that we have sufficient sources of liquidity and access to debt financing to address the Senior Notes due May 2025 at or prior to their maturity date as well as all indebtedness that becomes due thereafter. As of December 31, 2024, no amounts were outstanding under our $2.0 billion senior secured revolving credit facility, which had an available borrowing capacity of $1,910 million after considering $90 million of outstanding letters of credit. Total cash and cash equivalents were $1,376 million as of December 31, 2024, including $75 million of restricted cash and cash equivalents.

    In December 2024, we paid a quarterly cash dividend of $0.15 per share of common stock, for a total of $37 million, bringing total dividend payments for the year to $150 million. In February 2025, our board of directors authorized a regular quarterly cash dividend of $0.15 per share of common stock to be paid on March 28, 2025 to holders of record of our common stock as of the close of business on February 21, 2025.

    During the three months ended December 31, 2024, we repurchased 3.1 million shares of Hilton common stock at an average price per share of $244.74, for a total of $744 million. For the year ended December 31, 2024, we repurchased 13.3 million shares of Hilton common stock at an average price per share of $215.09, returning $3.0 billion of capital to shareholders, including dividends. In November 2024, our board of directors authorized an additional $3.5 billion for share repurchases under our stock repurchase program. The amount authorized remaining under our stock repurchase program as of December 31, 2024 was approximately $4.4 billion.

    The number of shares outstanding as of January 31, 2025 was 240.6 million.

    Outlook

    Share-based metrics in Hilton's outlook include actual share repurchases through December 31, 2024 but do not include the effect of potential share repurchases thereafter.

    Full Year 2025

    • System-wide comparable RevPAR, on a currency neutral basis, is projected to increase between 2.0 percent and 3.0 percent compared to 2024.
    • Diluted EPS is projected to be between $7.45 and $7.56.
    • Diluted EPS, adjusted for special items, is projected to be between $7.71 and $7.82.
    • Net income is projected to be between $1,829 million and $1,858 million.
    • Adjusted EBITDA is projected to be between $3,700 million and $3,740 million.
    • Contract acquisition costs and capital expenditures, excluding amounts reimbursed by third parties, are projected to be between $250 million and $300 million.
    • Capital return is projected to be approximately $3.3 billion.
    • General and administrative expenses are projected to be between $420 million and $430 million.
    • Net unit growth is projected to be between 6.0 percent and 7.0 percent.

    First Quarter 2025

    • System-wide comparable RevPAR, on a currency neutral basis, is projected to increase between 2.5 percent and 3.5 percent compared to the first quarter of 2024.
    • Diluted EPS is projected to be between $1.52 and $1.58.
    • Diluted EPS, adjusted for special items, is projected to be between $1.57 and $1.63.
    • Net income is projected to be between $373 million and $388 million.
    • Adjusted EBITDA is projected to be between $770 million and $790 million.

    Conference Call

    Hilton will host a conference call to discuss fourth quarter and full year 2024 results on February 6, 2025 at 9:00 a.m. Eastern Time. Participants may listen to the live webcast by logging on to the Hilton Investor Relations website at https://ir.hilton.com/events-and-presentations. A replay and transcript of the webcast will be available within 24 hours after the live event at https://ir.hilton.com/financial-reporting.

    Alternatively, participants may listen to the live call by dialing 1-888-317-6003 in the United States ("U.S.") or 1-412-317-6061 internationally using the conference ID 5030092. Participants are encouraged to dial into the call or link to the webcast at least fifteen minutes prior to the scheduled start time. A telephone replay will be available for seven days following the call. To access the telephone replay, dial 1-877-344-7529 in the U.S. or 1-412-317-0088 internationally using the conference ID 2914259.

    Forward-Looking Statements

    This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, statements related to our expectations regarding the performance of our business, future financial results, liquidity and capital resources and other non-historical statements. In some cases, you can identify these forward-looking statements by the use of words such as "outlook," "believes," "expects," "forecasts," "potential," "continues," "may," "will," "should," "could," "seeks," "projects," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties including, among others, risks inherent to the hospitality industry; macroeconomic factors beyond our control, such as inflation, changes in interest rates, challenges due to labor shortages or disputes and supply chain disruptions; the loss of key senior management personnel; competition for hotel guests and management and franchise contracts; risks related to doing business with third-party hotel owners; performance of our information technology systems; growth of reservation channels outside of our system; risks of doing business outside of the U.S.; risks associated with conflicts in Eastern Europe and the Middle East and other geopolitical events; and our indebtedness. Additional factors that could cause our results to differ materially from those described in the forward-looking statements can be found under the section entitled "Part I—Item 1A. Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, which is filed with the Securities and Exchange Commission (the "SEC") and is accessible on the SEC's website at www.sec.gov. Such factors may be updated from time to time in our periodic filings with the SEC, including our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, which is expected to be filed with the SEC on or about the date of this press release. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this press release and in our filings with the SEC. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

    Definitions

    See the "Definitions" section for the definition of certain terms used within this press release, including within the schedules.

    Non-GAAP Financial Measures

    We refer to certain financial measures that are not recognized under U.S. generally accepted accounting principles ("GAAP") in this press release, including: net income, adjusted for special items; diluted EPS, adjusted for special items; EBITDA; Adjusted EBITDA; Adjusted EBITDA margin; net debt; and net debt to Adjusted EBITDA ratio. See the schedules to this press release, including the "Definitions" section, for additional information and reconciliations of such non-GAAP financial measures, as well as the most comparable GAAP financial measures.

    About Hilton

    Hilton (NYSE:HLT) is a leading global hospitality company with a portfolio of 24 world-class brands comprising more than 8,400 properties and over 1.25 million rooms, in 140 countries and territories. Dedicated to fulfilling its founding vision to fill the earth with the light and warmth of hospitality, Hilton has welcomed over 3 billion guests in its more than 100-year history, was named the No.1 World's Best Workplace by Great Place to Work and Fortune and has been recognized as a global leader on the Dow Jones Sustainability Indices. Hilton has introduced industry-leading technology enhancements to improve the guest experience, including Digital Key Share, automated complimentary room upgrades and the ability to book confirmed connecting rooms. Through the award-winning guest loyalty program Hilton Honors, the more than 210 million Hilton Honors members who book directly with Hilton can earn Points for hotel stays and experiences money can't buy. With the free Hilton Honors app, guests can book their stay, select their room, check in, unlock their door with a Digital Key and check out, all from their smartphone. Visit stories.hilton.com for more information, and connect with Hilton on facebook.com/hiltonnewsroom, x.com/hiltonnewsroom, linkedin.com/company/hilton, instagram.com/hiltonnewsroom and youtube.com/hiltonnewsroom.

    HILTON WORLDWIDE HOLDINGS INC.

    EARNINGS RELEASE SCHEDULES

    TABLE OF CONTENTS

     

    Condensed Consolidated Statements of Operations

    Comparable and Currency Neutral System-Wide Hotel Operating Statistics

    Property Summary

    Capital Expenditures and Contract Acquisition Costs

    Reconciliations of Non-GAAP Financial Measures

    Definitions

    HILTON WORLDWIDE HOLDINGS INC.

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (in millions, except per share data)

    (unaudited)

     

     

    Three Months Ended

     

    Year Ended

     

    December 31,

     

    December 31,

     

    2024

     

    2023

     

    2024

     

    2023

    Revenues

     

     

     

     

     

     

     

    Franchise and licensing fees

    $

    642

     

     

    $

    601

     

     

    $

    2,600

     

     

    $

    2,370

     

    Base and other management fees

     

    82

     

     

     

    95

     

     

     

    369

     

     

     

    342

     

    Incentive management fees

     

    86

     

     

     

    77

     

     

     

    290

     

     

     

    274

     

    Owned and leased hotels

     

    333

     

     

     

    320

     

     

     

    1,255

     

     

     

    1,244

     

    Other revenues

     

    53

     

     

     

    52

     

     

     

    232

     

     

     

    178

     

     

     

    1,196

     

     

     

    1,145

     

     

     

    4,746

     

     

     

    4,408

     

    Other revenues from managed and franchised properties

     

    1,587

     

     

     

    1,464

     

     

     

    6,428

     

     

     

    5,827

     

    Total revenues

     

    2,783

     

     

     

    2,609

     

     

     

    11,174

     

     

     

    10,235

     

     

     

     

     

     

     

     

     

    Expenses

     

     

     

     

     

     

     

    Owned and leased hotels

     

    293

     

     

     

    292

     

     

     

    1,126

     

     

     

    1,141

     

    Depreciation and amortization

     

    39

     

     

     

    33

     

     

     

    146

     

     

     

    147

     

    General and administrative

     

    97

     

     

     

    110

     

     

     

    415

     

     

     

    408

     

    Impairment losses

     

    —

     

     

     

    38

     

     

     

    —

     

     

     

    38

     

    Other expenses

     

    44

     

     

     

    32

     

     

     

    137

     

     

     

    112

     

     

     

    473

     

     

     

    505

     

     

     

    1,824

     

     

     

    1,846

     

    Other expenses from managed and franchised properties

     

    1,821

     

     

     

    1,704

     

     

     

    6,985

     

     

     

    6,164

     

    Total expenses

     

    2,294

     

     

     

    2,209

     

     

     

    8,809

     

     

     

    8,010

     

     

     

     

     

     

     

     

     

    Gain on sales of assets, net

     

    —

     

     

     

    —

     

     

     

    5

     

     

     

    —

     

     

     

     

     

     

     

     

     

    Operating income

     

    489

     

     

     

    400

     

     

     

    2,370

     

     

     

    2,225

     

     

     

     

     

     

     

     

     

    Interest expense

     

    (157

    )

     

     

    (124

    )

     

     

    (569

    )

     

     

    (464

    )

    Loss on foreign currency transactions

     

    (7

    )

     

     

    (3

    )

     

     

    (12

    )

     

     

    (16

    )

    Loss on investments in unconsolidated affiliate

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (92

    )

    Other non-operating income (loss), net

     

    11

     

     

     

    1

     

     

     

    (6

    )

     

     

    39

     

     

     

     

     

     

     

     

     

    Income before income taxes

     

    336

     

     

     

    274

     

     

     

    1,783

     

     

     

    1,692

     

     

     

     

     

     

     

     

     

    Income tax benefit (expense)

     

    169

     

     

     

    (124

    )

     

     

    (244

    )

     

     

    (541

    )

     

     

     

     

     

     

     

     

    Net income

     

    505

     

     

     

    150

     

     

     

    1,539

     

     

     

    1,151

     

    Net income attributable to redeemable and nonredeemable noncontrolling interests

     

    —

     

     

     

    (3

    )

     

     

    (4

    )

     

     

    (10

    )

    Net income attributable to Hilton stockholders

    $

    505

     

     

    $

    147

     

     

    $

    1,535

     

     

    $

    1,141

     

     

     

     

     

     

     

     

     

    Weighted average shares outstanding:

     

     

     

     

     

     

     

    Basic

     

    243

     

     

     

    256

     

     

     

    248

     

     

     

    262

     

    Diluted

     

    246

     

     

     

    258

     

     

     

    250

     

     

     

    264

     

     

     

     

     

     

     

     

     

    Earnings per share:

     

     

     

     

     

     

     

    Basic

    $

    2.08

     

     

    $

    0.58

     

     

    $

    6.20

     

     

    $

    4.36

     

    Diluted

    $

    2.06

     

     

    $

    0.57

     

     

    $

    6.14

     

     

    $

    4.33

     

     

     

     

     

     

     

     

     

    Cash dividends declared per share

    $

    0.15

     

     

    $

    0.15

     

     

    $

    0.60

     

     

    $

    0.60

     

    HILTON WORLDWIDE HOLDINGS INC.

    COMPARABLE AND CURRENCY NEUTRAL SYSTEM-WIDE HOTEL OPERATING STATISTICS

    BY REGION, BRAND AND SEGMENT

    (unaudited)

     

     

    Three Months Ended December 31,

     

    Occupancy

     

    ADR

     

    RevPAR

     

    2024

     

    vs. 2023

     

    2024

     

    vs. 2023

     

    2024

     

    vs. 2023

     

     

     

     

     

     

     

     

     

     

     

     

     

    System-wide

    69.9

    %

     

    1.1

    %

    pts.

     

    $

    157.73

     

    1.9

    %

     

    $

    110.33

     

    3.5

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

    Region

     

     

     

     

     

     

     

     

     

     

     

     

    U.S.

    69.3

    %

     

    1.1

    %

    pts.

     

    $

    164.66

     

    1.2

    %

     

    $

    114.18

     

    2.9

    %

    Americas (excluding U.S.)

    66.5

     

     

    (0.1

    )

     

     

     

    152.29

     

    8.3

     

     

     

    101.35

     

    8.1

     

    Europe

    74.4

     

     

    1.9

     

     

     

     

    162.13

     

    3.5

     

     

     

    120.67

     

    6.2

     

    Middle East & Africa

    79.0

     

     

    4.1

     

     

     

     

    192.86

     

    2.8

     

     

     

    152.30

     

    8.4

     

    Asia Pacific

    69.7

     

     

    0.3

     

     

     

     

    112.41

     

    1.2

     

     

     

    78.39

     

    1.7

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Brand

     

     

     

     

     

     

     

     

     

     

     

     

    Waldorf Astoria Hotels & Resorts

    67.7

    %

     

    5.4

    %

    pts.

     

    $

    524.97

     

    (0.3

    )%

     

    $

    355.47

     

    8.4

    %

    Conrad Hotels & Resorts

    75.4

     

     

    2.1

     

     

     

     

    286.33

     

    1.7

     

     

     

    215.96

     

    4.7

     

    LXR Hotels & Resorts

    62.9

     

     

    6.1

     

     

     

     

    563.16

     

    (17.6

    )

     

     

    354.04

     

    (8.8

    )

    Canopy by Hilton

    72.1

     

     

    1.5

     

     

     

     

    227.49

     

    0.9

     

     

     

    164.06

     

    3.0

     

    Hilton Hotels & Resorts

    69.1

     

     

    0.7

     

     

     

     

    190.33

     

    2.4

     

     

     

    131.60

     

    3.5

     

    Curio Collection by Hilton

    71.2

     

     

    3.5

     

     

     

     

    229.72

     

    0.2

     

     

     

    163.47

     

    5.4

     

    DoubleTree by Hilton

    67.3

     

     

    0.6

     

     

     

     

    143.49

     

    1.9

     

     

     

    96.61

     

    2.8

     

    Tapestry Collection by Hilton

    64.7

     

     

    1.4

     

     

     

     

    183.26

     

    2.5

     

     

     

    118.66

     

    4.8

     

    Embassy Suites by Hilton

    71.3

     

     

    1.2

     

     

     

     

    179.21

     

    1.6

     

     

     

    127.78

     

    3.3

     

    Motto by Hilton

    79.4

     

     

    0.3

     

     

     

     

    251.22

     

    5.2

     

     

     

    199.40

     

    5.7

     

    Hilton Garden Inn

    68.9

     

     

    1.4

     

     

     

     

    144.29

     

    1.6

     

     

     

    99.36

     

    3.8

     

    Hampton by Hilton

    69.5

     

     

    0.8

     

     

     

     

    127.69

     

    2.1

     

     

     

    88.73

     

    3.2

     

    Tru by Hilton

    69.5

     

     

    3.3

     

     

     

     

    124.91

     

    1.6

     

     

     

    86.75

     

    6.6

     

    Homewood Suites by Hilton

    76.0

     

     

    0.8

     

     

     

     

    155.06

     

    1.2

     

     

     

    117.82

     

    2.2

     

    Home2 Suites by Hilton

    74.7

     

     

    1.5

     

     

     

     

    135.46

     

    2.0

     

     

     

    101.16

     

    4.1

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Segment

     

     

     

     

     

     

     

     

     

     

     

     

    Management and franchise

    69.8

    %

     

    1.1

    %

    pts.

     

    $

    156.72

     

    1.9

    %

     

    $

    109.46

     

    3.5

    %

    Ownership(1)

    78.1

     

     

    1.2

     

     

     

     

    228.88

     

    4.5

     

     

     

    178.76

     

    6.1

     

    HILTON WORLDWIDE HOLDINGS INC.

    COMPARABLE AND CURRENCY NEUTRAL SYSTEM-WIDE HOTEL OPERATING STATISTICS

    BY REGION, BRAND AND SEGMENT

    (unaudited)

     

     

    Year Ended December 31,

     

    Occupancy

     

    ADR

     

    RevPAR

     

    2024

     

    vs. 2023

     

    2024

     

    vs. 2023

     

    2024

     

    vs. 2023

     

     

     

     

     

     

     

     

     

     

     

     

     

    System-wide

    72.1

    %

     

    0.8

    %

    pts.

     

    $

    159.55

     

    1.6

    %

     

    $

    115.09

     

    2.7

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

    Region

     

     

     

     

     

     

     

     

     

     

     

     

    U.S.

    72.5

    %

     

    0.5

    %

    pts.

     

    $

    167.27

     

    1.0

    %

     

    $

    121.34

     

    1.8

    %

    Americas (excluding U.S.)

    69.0

     

     

    0.8

     

     

     

     

    155.88

     

    5.2

     

     

     

    107.50

     

    6.5

     

    Europe

    74.6

     

     

    2.5

     

     

     

     

    165.69

     

    3.8

     

     

     

    123.62

     

    7.4

     

    Middle East & Africa

    73.0

     

     

    2.9

     

     

     

     

    180.77

     

    5.3

     

     

     

    131.88

     

    9.6

     

    Asia Pacific

    69.5

     

     

    0.5

     

     

     

     

    110.03

     

    0.8

     

     

     

    76.49

     

    1.6

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Brand

     

     

     

     

     

     

     

     

     

     

     

     

    Waldorf Astoria Hotels & Resorts

    64.6

    %

     

    3.8

    %

    pts.

     

    $

    511.40

     

    0.3

    %

     

    $

    330.36

     

    6.6

    %

    Conrad Hotels & Resorts

    74.3

     

     

    3.1

     

     

     

     

    274.53

     

    3.0

     

     

     

    204.06

     

    7.5

     

    LXR Hotels & Resorts

    62.5

     

     

    5.3

     

     

     

     

    585.26

     

    (8.5

    )

     

     

    365.96

     

    —

     

    Canopy by Hilton

    72.1

     

     

    2.2

     

     

     

     

    226.25

     

    1.0

     

     

     

    163.02

     

    4.1

     

    Hilton Hotels & Resorts

    70.7

     

     

    1.3

     

     

     

     

    191.04

     

    2.2

     

     

     

    135.07

     

    4.1

     

    Curio Collection by Hilton

    71.3

     

     

    3.5

     

     

     

     

    230.79

     

    0.4

     

     

     

    164.59

     

    5.5

     

    DoubleTree by Hilton

    69.2

     

     

    1.0

     

     

     

     

    144.16

     

    1.3

     

     

     

    99.83

     

    2.8

     

    Tapestry Collection by Hilton

    67.3

     

     

    1.3

     

     

     

     

    183.51

     

    1.3

     

     

     

    123.52

     

    3.2

     

    Embassy Suites by Hilton

    74.4

     

     

    1.5

     

     

     

     

    184.72

     

    0.9

     

     

     

    137.47

     

    2.9

     

    Motto by Hilton

    79.7

     

     

    1.8

     

     

     

     

    218.53

     

    1.2

     

     

     

    174.24

     

    3.5

     

    Hilton Garden Inn

    71.3

     

     

    1.0

     

     

     

     

    145.87

     

    0.5

     

     

     

    104.04

     

    1.9

     

    Hampton by Hilton

    71.9

     

     

    (0.2

    )

     

     

     

    131.50

     

    1.4

     

     

     

    94.57

     

    1.1

     

    Tru by Hilton

    71.9

     

     

    1.3

     

     

     

     

    129.66

     

    1.0

     

     

     

    93.23

     

    2.8

     

    Homewood Suites by Hilton

    79.2

     

     

    0.2

     

     

     

     

    159.23

     

    0.8

     

     

     

    126.12

     

    1.2

     

    Home2 Suites by Hilton

    77.9

     

     

    0.7

     

     

     

     

    139.51

     

    1.2

     

     

     

    108.67

     

    2.1

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Segment

     

     

     

     

     

     

     

     

     

     

     

     

    Management and franchise

    72.1

    %

     

    0.8

    %

    pts.

     

    $

    158.74

     

    1.5

    %

     

    $

    114.40

     

    2.6

    %

    Ownership(1)

    77.3

     

     

    2.6

     

     

     

     

    219.88

     

    4.7

     

     

     

    169.87

     

    8.3

     

    ____________

    (1)

    Includes hotels owned or leased by entities in which we own a noncontrolling financial interest.

    HILTON WORLDWIDE HOLDINGS INC.

    PROPERTY SUMMARY

    As of December 31, 2024

     

     

    Owned / Leased(1)

     

    Managed

     

    Franchised / Licensed

     

    Total

     

    Properties

     

    Rooms

     

    Properties

     

    Rooms

     

    Properties

     

    Rooms

     

    Properties

     

    Rooms

    Waldorf Astoria Hotels & Resorts

    2

     

    463

     

    32

     

    8,333

     

    —

     

    —

     

    34

     

    8,796

    Conrad Hotels & Resorts

    2

     

    779

     

    43

     

    13,920

     

    4

     

    2,496

     

    49

     

    17,195

    LXR Hotels & Resorts

    —

     

    —

     

    7

     

    1,155

     

    8

     

    1,464

     

    15

     

    2,619

    NoMad

    —

     

    —

     

    1

     

    91

     

    —

     

    —

     

    1

     

    91

    Signia by Hilton

    —

     

    —

     

    4

     

    2,797

     

    —

     

    —

     

    4

     

    2,797

    Canopy by Hilton

    —

     

    —

     

    11

     

    1,850

     

    32

     

    5,731

     

    43

     

    7,581

    Hilton Hotels & Resorts

    46

     

    15,896

     

    298

     

    127,317

     

    273

     

    84,254

     

    617

     

    227,467

    Curio Collection by Hilton

    —

     

    —

     

    27

     

    6,055

     

    153

     

    27,679

     

    180

     

    33,734

    Graduate by Hilton

    —

     

    —

     

    —

     

    —

     

    34

     

    5,788

     

    34

     

    5,788

    DoubleTree by Hilton

    —

     

    —

     

    170

     

    46,265

     

    525

     

    110,678

     

    695

     

    156,943

    Tapestry Collection by Hilton

    —

     

    —

     

    5

     

    694

     

    146

     

    17,074

     

    151

     

    17,768

    Embassy Suites by Hilton

    —

     

    —

     

    40

     

    10,551

     

    229

     

    51,423

     

    269

     

    61,974

    Tempo by Hilton

    —

     

    —

     

    1

     

    661

     

    3

     

    563

     

    4

     

    1,224

    Motto by Hilton

    —

     

    —

     

    —

     

    —

     

    8

     

    1,727

     

    8

     

    1,727

    Hilton Garden Inn

    —

     

    —

     

    126

     

    24,736

     

    934

     

    131,735

     

    1,060

     

    156,471

    Hampton by Hilton

    —

     

    —

     

    53

     

    8,549

     

    3,019

     

    334,188

     

    3,072

     

    342,737

    Tru by Hilton

    —

     

    —

     

    —

     

    —

     

    283

     

    27,605

     

    283

     

    27,605

    Spark by Hilton

    —

     

    —

     

    —

     

    —

     

    96

     

    8,710

     

    96

     

    8,710

    Homewood Suites by Hilton

    —

     

    —

     

    8

     

    1,020

     

    536

     

    61,299

     

    544

     

    62,319

    Home2 Suites by Hilton

    —

     

    —

     

    2

     

    210

     

    755

     

    82,305

     

    757

     

    82,515

    Strategic partner hotels(2)

    —

     

    —

     

    —

     

    —

     

    409

     

    19,361

     

    409

     

    19,361

    Other(3)

    —

     

    —

     

    3

     

    1,087

     

    14

     

    3,305

     

    17

     

    4,392

    Total hotels

    50

     

    17,138

     

    831

     

    255,291

     

    7,461

     

    977,385

     

    8,342

     

    1,249,814

    Hilton Grand Vacations(4)

    —

     

    —

     

    —

     

    —

     

    105

     

    18,392

     

    105

     

    18,392

    Total system

    50

     

    17,138

     

    831

     

    255,291

     

    7,566

     

    995,777

     

    8,447

     

    1,268,206

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Owned / Leased(1)

     

    Managed

     

    Franchised / Licensed

     

    Total

     

    Properties

     

    Rooms

     

    Properties

     

    Rooms

     

    Properties

     

    Rooms

     

    Properties

     

    Rooms

    U.S.

    —

     

    —

     

    187

     

    81,173

     

    5,700

     

    735,705

     

    5,887

     

    816,878

    Americas (excluding U.S.)

    1

     

    405

     

    70

     

    17,819

     

    393

     

    54,446

     

    464

     

    72,670

    Europe

    39

     

    11,579

     

    111

     

    27,920

     

    665

     

    83,727

     

    815

     

    123,226

    Middle East & Africa

    4

     

    1,991

     

    112

     

    31,153

     

    36

     

    5,796

     

    152

     

    38,940

    Asia Pacific

    6

     

    3,163

     

    351

     

    97,226

     

    667

     

    97,711

     

    1,024

     

    198,100

    Total hotels

    50

     

    17,138

     

    831

     

    255,291

     

    7,461

     

    977,385

     

    8,342

     

    1,249,814

    Hilton Grand Vacations(4)

    —

     

    —

     

    —

     

    —

     

    105

     

    18,392

     

    105

     

    18,392

    Total system

    50

     

    17,138

     

    831

     

    255,291

     

    7,566

     

    995,777

     

    8,447

     

    1,268,206

    ____________

    (1)

    Includes hotels owned or leased by entities in which we own a noncontrolling financial interest.

    (2)

    Includes hotels that are included in our booking channels and participate in the Hilton Honors guest loyalty program through strategic partnership arrangements.

    (3)

    Includes other hotels in our system that are not distinguished by a specific Hilton brand.

    (4)

    Includes properties under timeshare brands including Hilton Club, Hilton Grand Vacations Club and Hilton Vacation Club.

    HILTON WORLDWIDE HOLDINGS INC.

    CAPITAL EXPENDITURES AND CONTRACT ACQUISITION COSTS

    (dollars in millions)

    (unaudited)

     

     

    Three Months Ended

     

     

     

    December 31,

     

    Increase / (Decrease)

     

    2024

     

    2023

     

    $

     

    %

    Capital expenditures for property and equipment(1)

    $

    48

     

    $

    42

     

    6

     

     

    14.3

    Capitalized software costs(2)

     

    31

     

     

     

    28

     

     

    3

     

     

    10.7

    Total capital expenditures

     

    79

     

     

     

    70

     

     

    9

     

     

    12.9

    Contract acquisition costs, net of refunds(3)

     

    18

     

     

     

    69

     

     

    (51

    )

     

    (73.9)

    Total capital expenditures and contract acquisition costs

    $

    97

     

     

    $

    139

     

     

    (42

    )

     

    (30.2)

     

    Year Ended

     

     

     

    December 31,

     

    Increase / (Decrease)

     

    2024

     

    2023

     

    $

     

    %

    Capital expenditures for property and equipment(1)

    $

    96

     

    $

    151

     

    (55

    )

     

    (36.4)

    Capitalized software costs(2)

     

    102

     

     

     

    96

     

     

    6

     

     

    6.3

    Total capital expenditures

     

    198

     

     

     

    247

     

     

    (49

    )

     

    (19.8)

    Contract acquisition costs, net of refunds(3)

     

    105

     

     

     

    233

     

     

    (128

    )

     

    (54.9)

    Total capital expenditures and contract acquisition costs

    $

    303

     

     

    $

    480

     

     

    (177

    )

     

    (36.9)

    ____________

    (1)

    Represents expenditures for hotels, corporate and other property and equipment, which include amounts reimbursed by third parties of $16 million for both the three months ended December 31, 2024 and 2023 and $37 million and $30 million for the years ended December 31, 2024 and 2023, respectively. Excludes expenditures for FF&E replacement reserves of $19 million and $23 million for the three months ended December 31, 2024 and 2023, respectively, and $57 million and $63 million for the years ended December 31, 2024 and 2023, respectively.

    (2)

    Includes $29 million and $25 million of expenditures that were reimbursed to us by third parties for the three months ended December 31, 2024 and 2023, respectively, and $95 million and $88 million for the years ended December 31, 2024 and 2023, respectively.

    (3)

    The decreases during the three months and year ended December 31, 2024 were primarily due to the timing of certain strategic hotel developments supporting our growth resulting in higher contract acquisition costs during the prior periods.

    HILTON WORLDWIDE HOLDINGS INC.

    RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES

    NET INCOME AND DILUTED EPS, ADJUSTED FOR SPECIAL ITEMS

    (in millions, except per share data)

    (unaudited)

     

     

    Three Months Ended

     

    Year Ended

     

    December 31,

     

    December 31,

     

    2024

     

    2023

     

    2024

     

    2023

    Net income attributable to Hilton stockholders, as reported

    $

    505

     

     

    $

    147

     

     

    $

    1,535

     

     

    $

    1,141

     

    Diluted EPS, as reported

    $

    2.06

     

     

    $

    0.57

     

     

    $

    6.14

     

     

    $

    4.33

     

    Special items:

     

     

     

     

     

     

     

    Other revenues from managed and franchised properties(1)

    $

    (1,587

    )

     

    $

    (1,464

    )

     

    $

    (6,428

    )

     

    $

    (5,827

    )

    Other expenses from managed and franchised properties(1)

     

    1,821

     

     

     

    1,704

     

     

     

    6,985

     

     

     

    6,164

     

    Purchase accounting amortization(2)

     

    1

     

     

     

    3

     

     

     

    5

     

     

     

    37

     

    Loss on investments in unconsolidated affiliate(3)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    92

     

    Loss on debt guarantees(4)

     

    —

     

     

     

    —

     

     

     

    50

     

     

     

    —

     

    FF&E replacement reserves

     

    19

     

     

     

    23

     

     

     

    57

     

     

     

    63

     

    Gain on sales of assets, net

     

    —

     

     

     

    —

     

     

     

    (5

    )

     

     

    —

     

    Impairment losses

     

    —

     

     

     

    38

     

     

     

    —

     

     

     

    38

     

    Financing transactions(5)

     

    —

     

     

     

    10

     

     

     

    —

     

     

     

    10

     

    Tax-related adjustments(6)

     

    (274

    )

     

     

    41

     

     

     

    (278

    )

     

     

    35

     

    Other adjustments(7)

     

    14

     

     

     

    9

     

     

     

    27

     

     

     

    15

     

    Total special items before taxes

     

    (6

    )

     

     

    364

     

     

     

    413

     

     

     

    627

     

    Income tax expense on special items

     

    (67

    )

     

     

    (77

    )

     

     

    (168

    )

     

     

    (130

    )

    Total special items after taxes

    $

    (73

    )

     

    $

    287

     

     

    $

    245

     

     

    $

    497

     

     

     

     

     

     

     

     

     

    Net income, adjusted for special items

    $

    432

     

     

    $

    434

     

     

    $

    1,780

     

     

    $

    1,638

     

    Diluted EPS, adjusted for special items

    $

    1.76

     

     

    $

    1.68

     

     

    $

    7.12

     

     

    $

    6.21

     

    ____________

    (1)

    Amounts include results from the operation of programs conducted for the benefit of property owners and exclude cash receipts recorded as deferred revenues on our consolidated balance sheets related to these programs. Under the terms of the related contracts, we do not operate these programs to generate a profit and have the contractual rights to adjust future collections to recover prior period expenditures.

    (2)

    Amounts represent the amortization expense related to finite-lived intangible assets that were recorded at fair value in 2007 when the Company became a wholly owned subsidiary of affiliates of Blackstone Inc. The majority of the related assets were fully amortized as of December 31, 2023, some of which became fully amortized during the three months ended December 31, 2023.

    (3)

    Amount includes losses recognized related to equity and debt financing that we had previously provided to an unconsolidated affiliate with underlying investments in certain hotels that we currently manage or franchise.

    (4)

    Amount includes losses on debt guarantees for certain hotels that we manage, which were recognized in other non-operating income (loss), net.

    (5)

    Amounts include expenses recognized in connection with the amendment of our senior secured term loan facility (the "Term Loans") in November 2023 that were recognized in other non-operating income, net.

    (6)

    Amounts for the three months and year ended December 31, 2024 primarily relate to an affirmative tax claim filed with a foreign taxing authority to increase the tax basis of certain brand assets that were part of an intercompany transfer. Amounts for all periods include income tax expenses (benefits) related to the enactment of new tax laws and certain changes in unrecognized tax benefits.

    (7)

    Amounts for the three months and year ended December 31, 2024 include losses for the full or partial settlement of certain pension plans, which were recognized in other non-operating income (loss), net. Amount for the year ended December 31, 2024 also includes restructuring costs related to one of our leased properties, which were recognized in owned and leased hotels expenses, transaction costs incurred for acquisitions, which were recognized in general and administrative expenses and transaction costs incurred for the amendment of our Term Loans in June 2024, which were recognized in other non-operating income (loss), net. Amounts for all periods include net losses (gains) related to certain of our investments in unconsolidated affiliates, other than the loss included separately in "loss on investments in unconsolidated affiliate," which were recognized in other non-operating income (loss), net.

    HILTON WORLDWIDE HOLDINGS INC.

    RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES

    NET INCOME MARGIN AND

    ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN

    (dollars in millions)

    (unaudited)

     

     

    Three Months Ended

     

    Year Ended

     

    December 31,

     

    December 31,

     

    2024

     

    2023

     

    2024

     

    2023

    Net income

    $

    505

     

     

    $

    150

     

     

    $

    1,539

     

     

    $

    1,151

     

    Interest expense

     

    157

     

     

     

    124

     

     

     

    569

     

     

     

    464

     

    Income tax expense (benefit)

     

    (169

    )

     

     

    124

     

     

     

    244

     

     

     

    541

     

    Depreciation and amortization expenses

     

    39

     

     

     

    33

     

     

     

    146

     

     

     

    147

     

    EBITDA

     

    532

     

     

     

    431

     

     

     

    2,498

     

     

     

    2,303

     

    Gain on sales of assets, net

     

    —

     

     

     

    —

     

     

     

    (5

    )

     

     

    —

     

    Loss on foreign currency transactions

     

    7

     

     

     

    3

     

     

     

    12

     

     

     

    16

     

    Loss on investments in unconsolidated affiliate(1)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    92

     

    Loss on debt guarantees(2)

     

    —

     

     

     

    —

     

     

     

    50

     

     

     

    —

     

    FF&E replacement reserves

     

    19

     

     

     

    23

     

     

     

    57

     

     

     

    63

     

    Share-based compensation expense

     

    36

     

     

     

    36

     

     

     

    176

     

     

     

    169

     

    Impairment losses

     

    —

     

     

     

    38

     

     

     

    —

     

     

     

    38

     

    Amortization of contract acquisition costs

     

    13

     

     

     

    11

     

     

     

    50

     

     

     

    43

     

    Other revenues from managed and franchised properties(3)

     

    (1,587

    )

     

     

    (1,464

    )

     

     

    (6,428

    )

     

     

    (5,827

    )

    Other expenses from managed and franchised properties(3)

     

    1,821

     

     

     

    1,704

     

     

     

    6,985

     

     

     

    6,164

     

    Other adjustments(4)

     

    17

     

     

     

    21

     

     

     

    34

     

     

     

    28

     

    Adjusted EBITDA

    $

    858

     

     

    $

    803

     

     

    $

    3,429

     

     

    $

    3,089

     

    ____________

    (1)

    Amount includes losses recognized related to equity and debt financing that we had previously provided to an unconsolidated affiliate with underlying investments in certain hotels that we manage or franchise.

    (2)

    Amount includes losses on debt guarantees for certain hotels that we manage, which were recognized in other non-operating income (loss), net.

    (3)

    Amounts include results from the operation of programs conducted for the benefit of property owners and exclude cash receipts recorded as deferred revenues on our consolidated balance sheets related to these programs. Under the terms of the related contracts, we do not operate these programs to generate a profit and have the contractual rights to adjust future collections to recover prior period expenditures.

    (4)

    Amounts for the three months and year ended December 31, 2024 include losses for the full or partial settlement of certain pension plans. Amount for the year ended December 31, 2024 also includes restructuring costs related to one of our leased properties as well as transaction costs incurred for acquisitions and for the amendment of our Term Loans in June 2024. Amounts for the three months and year ended December 31, 2023 includes transaction costs incurred for the amendment of our Term Loans in November 2023. Amounts for all periods include net losses (gains) related to certain of our investments in unconsolidated affiliates, other than the loss included separately in "loss on investments in unconsolidated affiliate," severance and other items.

     

    Three Months Ended

     

    Year Ended

     

    December 31,

     

    December 31,

     

    2024

     

    2023

     

    2024

     

    2023

    Total revenues, as reported

    $

    2,783

     

     

    $

    2,609

     

     

    $

    11,174

     

     

    $

    10,235

     

    Add: amortization of contract acquisition costs

     

    13

     

     

     

    11

     

     

     

    50

     

     

     

    43

     

    Less: other revenues from managed and franchised properties(1)

     

    (1,587

    )

     

     

    (1,464

    )

     

     

    (6,428

    )

     

     

    (5,827

    )

    Total revenues, as adjusted

    $

    1,209

     

     

    $

    1,156

     

     

    $

    4,796

     

     

    $

    4,451

     

     

     

     

     

     

     

     

     

    Net income

    $

    505

     

     

    $

    150

     

     

    $

    1,539

     

     

    $

    1,151

     

    Net income margin

     

    18.2

    %

     

     

    5.7

    %

     

     

    13.8

    %

     

     

    11.2

    %

     

     

     

     

     

     

     

     

    Adjusted EBITDA

    $

    858

     

     

    $

    803

     

     

    $

    3,429

     

     

    $

    3,089

     

    Adjusted EBITDA margin

     

    71.0

    %

     

     

    69.3

    %

     

     

    71.5

    %

     

     

    69.4

    %

    ____________

    (1)

    Amounts include revenues from the operation of programs conducted for the benefit of property owners and exclude cash receipts recorded as deferred revenues on our consolidated balance sheets related to these programs. Under the terms of the related contracts, we do not operate these programs to generate a profit and have the contractual rights to adjust future collections to recover prior period expenditures.

    HILTON WORLDWIDE HOLDINGS INC.

    RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES

    LONG-TERM DEBT TO NET INCOME RATIO AND

    NET DEBT AND NET DEBT TO ADJUSTED EBITDA RATIO

    (dollars in millions)

    (unaudited)

     

     

    December 31,

     

    2024

     

    2023

    Long-term debt, including current maturities

    $

    11,151

     

     

    $

    9,196

     

    Add: unamortized deferred financing costs and discounts

     

    85

     

     

     

    71

     

    Long-term debt, including current maturities and excluding the deduction for unamortized deferred financing costs and discounts

     

    11,236

     

     

     

    9,267

     

    Less: cash and cash equivalents

     

    (1,301

    )

     

     

    (800

    )

    Less: restricted cash and cash equivalents

     

    (75

    )

     

     

    (75

    )

    Net debt

    $

    9,860

     

     

    $

    8,392

     

     

     

     

     

    Net income

    $

    1,539

     

     

    $

    1,151

     

    Long-term debt to net income ratio

     

    7.2

     

     

     

    8.0

     

     

     

     

     

    Adjusted EBITDA

    $

    3,429

     

     

    $

    3,089

     

    Net debt to Adjusted EBITDA ratio

     

    2.9

     

     

     

    2.7

     

    HILTON WORLDWIDE HOLDINGS INC.

    RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES

    OUTLOOK: NET INCOME AND DILUTED EPS, ADJUSTED FOR SPECIAL ITEMS

    (in millions, except per share data)

    (unaudited)

     

     

    Three Months Ending

     

    March 31, 2025

     

    Low Case

     

    High Case

    Net income attributable to Hilton stockholders

    $

    371

     

     

    $

    386

     

    Diluted EPS(1)

    $

    1.52

     

     

    $

    1.58

     

    Special items(2):

     

     

     

    FF&E replacement reserves

    $

    14

     

     

    $

    14

     

    Purchase accounting amortization

     

    1

     

     

     

    1

     

    Total special items before taxes

     

    15

     

     

     

    15

     

    Income tax expense on special items

     

    (2

    )

     

     

    (2

    )

    Total special items after taxes

    $

    13

     

     

    $

    13

     

     

     

     

     

    Net income, adjusted for special items

    $

    384

     

     

    $

    399

     

    Diluted EPS, adjusted for special items(1)

    $

    1.57

     

     

    $

    1.63

     

     

    Year Ending

     

    December 31, 2025

     

    Low Case

     

    High Case

    Net income attributable to Hilton stockholders

    $

    1,823

     

     

    $

    1,852

     

    Diluted EPS(1)

    $

    7.45

     

     

    $

    7.56

     

    Special items(2):

     

     

     

    FF&E replacement reserves

    $

    71

     

     

    $

    71

     

    Purchase accounting amortization

     

    4

     

     

     

    4

     

    Total special items before taxes

     

    75

     

     

     

    75

     

    Income tax expense on special items

     

    (12

    )

     

     

    (12

    )

    Total special items after taxes

    $

    63

     

     

    $

    63

     

     

     

     

     

    Net income, adjusted for special items

    $

    1,886

     

     

    $

    1,915

     

    Diluted EPS, adjusted for special items(1)

    $

    7.71

     

     

    $

    7.82

     

    ____________

    (1)

    Does not include the effect of potential share repurchases.

    (2)

    See "—Net Income and Diluted EPS, Adjusted for Special Items" for details of these special items.

    HILTON WORLDWIDE HOLDINGS INC.

    RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES

    OUTLOOK: ADJUSTED EBITDA

    (in millions)

    (unaudited)

     

     

    Three Months Ending

     

    March 31, 2025

     

    Low Case

     

    High Case

    Net income

    $

    373

     

    $

    388

    Interest expense

     

    150

     

     

     

    150

     

    Income tax expense

     

    142

     

     

     

    147

     

    Depreciation and amortization expenses

     

    39

     

     

     

    39

     

    EBITDA

     

    704

     

     

     

    724

     

    FF&E replacement reserves

     

    14

     

     

     

    14

     

    Share-based compensation expense

     

    38

     

     

     

    38

     

    Amortization of contract acquisition costs

     

    13

     

     

     

    13

     

    Other adjustments(1)

     

    1

     

     

     

    1

     

    Adjusted EBITDA

    $

    770

     

     

    $

    790

     

     

    Year Ending

     

    December 31, 2025

     

    Low Case

     

    High Case

    Net income

    $

    1,829

     

    $

    1,858

    Interest expense

     

    654

     

     

     

    654

     

    Income tax expense

     

    743

     

     

     

    754

     

    Depreciation and amortization expenses

     

    155

     

     

     

    155

     

    EBITDA

     

    3,381

     

     

     

    3,421

     

    FF&E replacement reserves

     

    71

     

     

     

    71

     

    Share-based compensation expense

     

    183

     

     

     

    183

     

    Amortization of contract acquisition costs

     

    55

     

     

     

    55

     

    Other adjustments(1)

     

    10

     

     

     

    10

     

    Adjusted EBITDA

    $

    3,700

     

     

    $

    3,740

     

    ____________

    (1)

    See "—Net Income Margin and Adjusted EBITDA and Adjusted EBITDA Margin" for details of these adjustments.

    HILTON WORLDWIDE HOLDINGS INC.

    DEFINITIONS

    Net Income (Loss), Adjusted for Special Items, and Diluted EPS, Adjusted for Special Items

    Net income (loss), adjusted for special items is calculated as net income (loss) attributable to Hilton stockholders, as reported, plus total special items after taxes. Net income (loss), adjusted for special items, and diluted earnings (loss) per share ("EPS"), adjusted for special items, are not recognized terms under GAAP and should not be considered as alternatives to net income (loss), diluted EPS or other measures of financial performance or liquidity derived in accordance with GAAP. In addition, our definition of net income (loss), adjusted for special items, and diluted EPS, adjusted for special items, may not be comparable to similarly titled measures of other companies.

    Net income (loss), adjusted for special items, and diluted EPS, adjusted for special items, are included to assist investors in performing meaningful comparisons of past, present and future operating results and as a means of highlighting the results of our ongoing operations.

    EBITDA, Adjusted EBITDA, Net Income (Loss) Margin and Adjusted EBITDA Margin

    EBITDA reflects net income (loss), excluding interest expense, a provision for income tax benefit (expense) and depreciation and amortization expenses. Adjusted EBITDA is calculated as EBITDA, as previously defined, further adjusted to exclude certain items, including gains, losses, revenues and expenses in connection with: (i) asset dispositions for both consolidated and unconsolidated investments; (ii) foreign currency transactions; (iii) debt restructurings and retirements; (iv) furniture, fixtures and equipment ("FF&E") replacement reserves required under certain lease agreements; (v) share-based compensation; (vi) reorganization, severance, relocation and other expenses; (vii) non-cash impairment; (viii) amortization of contract acquisition costs; (ix) other revenues from managed and franchised properties and other expenses from managed and franchised properties; and (x) other items.

    Net income (loss) margin represents net income (loss) as a percentage of total revenues. Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of total revenues, adjusted to exclude the amortization of contract acquisition costs and other revenues from managed and franchised properties.

    We believe that EBITDA, Adjusted EBITDA and Adjusted EBITDA margin provide useful information to investors about us and our financial condition and results of operations for the following reasons: (i) these measures are among the measures used by our management team to evaluate our operating performance and make day-to-day operating decisions and (ii) these measures are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations across companies in our industry. Additionally, these measures exclude certain items that can vary widely across different industries and among competitors within our industry. For instance, interest expense and income taxes are dependent on company specifics, including, among other things, capital structure and operating jurisdictions, respectively, and, therefore, could vary significantly across companies. Depreciation and amortization expenses, as well as amortization of contract acquisition costs, are dependent upon company policies, including the method of acquiring and depreciating assets and the useful lives that are assigned to those depreciating or amortizing assets for accounting purposes. For Adjusted EBITDA, we also exclude items such as: (i) FF&E replacement reserves for leased hotels to be consistent with the treatment of capital expenditures for property and equipment, where depreciation of such capitalized assets is reported within depreciation and amortization expenses; (ii) share-based compensation, as this could vary widely among companies due to the different plans in place and the usage of them; and (iii) other items that are not reflective of our operating performance, such as amounts related to debt restructurings and debt retirements and reorganization and related severance costs, to enhance period-over-period comparisons of our ongoing operations. Further, Adjusted EBITDA excludes both other revenues from managed and franchised properties and other expenses from managed and franchised properties as we contractually do not operate the related programs to generate a profit and have the contractual rights to adjust future collections to recover prior period expenditures. The direct reimbursements from property owners are billable and reimbursable as the costs are incurred and have no net effect on net income (loss) in the reporting period. The indirect reimbursements from property owners are typically billed and collected monthly, based on the underlying hotel's sales or usage (e.g., gross room revenue or number of reservations processed), while the associated costs are recognized as incurred by Hilton, creating timing differences, with the net effect impacting net income (loss) in the reporting period. These timing differences are due to our discretion to spend in excess of revenues earned or less than revenues earned in a single period to ensure that the programs are operated in the best long-term interests of our property owners. However, over the life of the operation of these programs, the expenses incurred related to the indirect reimbursements are designed to equal the revenues earned from the indirect reimbursements over time such that, in the long term, the programs will not earn a profit or generate a loss and do not impact our economics, either positively or negatively. Therefore, the net effect of our cost reimbursement revenues and expenses is not used by management to evaluate our operating performance, determine executive compensation or make other operating decisions, and we exclude their impact when evaluating period over period performance results.

    EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are not recognized terms under GAAP and should not be considered as alternatives, either in isolation or as a substitute, for net income (loss), net income (loss) margin or other measures of financial performance or liquidity, including cash flows, derived in accordance with GAAP. Further, EBITDA, Adjusted EBITDA and Adjusted EBITDA margin have limitations as analytical tools, may not be comparable to similarly titled measures of other companies and should not be considered as other methods of analyzing our results as reported under GAAP.

    Net Debt, Long-Term Debt to Net Income Ratio and Net Debt to Adjusted EBITDA Ratio

    Long-term debt to net income ratio is calculated as the ratio of Hilton's long-term debt, including current maturities, to net income. Net debt is calculated as: long-term debt, including current maturities and excluding the deduction for unamortized deferred financing costs and discounts; reduced by: (i) cash and cash equivalents and (ii) restricted cash and cash equivalents. Net debt to Adjusted EBITDA ratio is calculated as the ratio of Hilton's net debt to Adjusted EBITDA. Net debt and net debt to Adjusted EBITDA ratio, presented herein, are non-GAAP financial measures that the Company uses to evaluate its financial leverage.

    Net debt should not be considered as a substitute to debt presented in accordance with GAAP, and net debt to Adjusted EBITDA ratio should not be considered as an alternative to measures of financial condition derived in accordance with GAAP. Net debt and net debt to Adjusted EBITDA ratio may not be comparable to similarly titled measures of other companies. We believe net debt and net debt to Adjusted EBITDA ratio provide useful information about our indebtedness to investors as they are frequently used by securities analysts, investors and other interested parties to compare the indebtedness between companies.

    Comparable Hotels

    We define our comparable hotels as those that: (i) were active and operating in our system for at least one full calendar year, have not undergone a change in brand or ownership type during the current or comparable periods and were open January 1st of the previous year; and (ii) have not undergone large-scale capital projects, sustained substantial property damage, encountered business interruption or for which comparable results were not available. We exclude strategic partner hotels from our comparable hotels. Of the 8,342 hotels in our system as of December 31, 2024, 409 hotels were strategic partner hotels and 6,050 hotels were classified as comparable hotels. Our 1,883 non-comparable hotels as of December 31, 2024 included (i) 1,005 hotels that were added to our system after January 1, 2023 or that have undergone a change in brand or ownership type during the current or comparable periods reported and (ii) 878 hotels that were removed from the comparable group for the current or comparable periods reported because they underwent or are undergoing large-scale capital projects, sustained substantial property damage, encountered business interruption or comparable results were otherwise not available.

    Occupancy

    Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels for a given period. Occupancy measures the utilization of available capacity at a hotel or group of hotels. Management uses occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help management determine achievable Average Daily Rate ("ADR") pricing levels as demand for hotel rooms increases or decreases.

    ADR

    ADR represents hotel room revenue divided by the total number of room nights sold for a given period. ADR measures the average room price attained by a hotel, and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. ADR is a commonly used performance measure in the industry, and we use ADR to assess pricing levels that we are able to generate by type of customer, as changes in rates charged to customers have different effects on overall revenues and incremental profitability than changes in occupancy, as described above.

    Revenue per Available Room ("RevPAR")

    RevPAR is calculated by dividing hotel room revenue by the total number of room nights available to guests for a given period. We consider RevPAR to be a meaningful indicator of our performance as it provides a metric correlated to two primary and key drivers of operations at a hotel or group of hotels, as previously described: occupancy and ADR. RevPAR is also a useful indicator in measuring performance over comparable periods for comparable hotels.

    References to occupancy, ADR and RevPAR are presented on a comparable basis, based on the comparable hotels as of December 31, 2024, and references to ADR and RevPAR are presented on a currency neutral basis, unless otherwise noted. As such, comparisons of these hotel operating statistics for the years ended December 31, 2024 and 2023 use the foreign currency exchange rates used to translate the results of the Company's foreign operations within its consolidated financial statements for the year ended December 31, 2024.

    Pipeline

    Rooms under construction include rooms for hotels under construction or operating hotels that are in the process of conversion to our system.

    View source version on businesswire.com: https://www.businesswire.com/news/home/20250206513372/en/

    Investor Contact

    Jill Chapman

    +1 703 883 1000

    Media Contact

    Kent Landers

    +1 703 883 3246

    Get the next $HLT alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $HLT

    DatePrice TargetRatingAnalyst
    4/14/2025$235.00Buy → Neutral
    Goldman
    2/5/2025$243.00 → $263.00Outperform → Neutral
    Mizuho
    10/21/2024Buy → Hold
    Melius
    9/18/2024$245.00Buy
    Goldman
    6/21/2024$215.00Neutral
    Susquehanna
    3/26/2024$245.00Buy
    Mizuho
    2/5/2024$200.00Outperform → In-line
    Evercore ISI
    12/5/2023$168.00Equal Weight
    Wells Fargo
    More analyst ratings

    $HLT
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Mchale Judith bought $1,001,361 worth of shares (4,750 units at $210.81), increasing direct ownership by 22% to 26,175 units (SEC Form 4)

      4 - Hilton Worldwide Holdings Inc. (0001585689) (Issuer)

      9/11/24 4:22:11 PM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Healey Melanie bought $399,299 worth of shares (2,000 units at $199.65), increasing direct ownership by 15% to 14,938 units (SEC Form 4)

      4 - Hilton Worldwide Holdings Inc. (0001585689) (Issuer)

      5/29/24 4:34:03 PM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary

    $HLT
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Hilton downgraded by Goldman with a new price target

      Goldman downgraded Hilton from Buy to Neutral and set a new price target of $235.00

      4/14/25 8:13:18 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Hilton downgraded by Mizuho with a new price target

      Mizuho downgraded Hilton from Outperform to Neutral and set a new price target of $263.00 from $243.00 previously

      2/5/25 7:57:57 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Hilton downgraded by Melius

      Melius downgraded Hilton from Buy to Hold

      10/21/24 7:45:23 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary

    $HLT
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Hilton Reports First Quarter Results

      Hilton Worldwide Holdings Inc. ("Hilton," "the Company," "we," "us" or "our") (NYSE:HLT) today reported its first quarter 2025 results. Highlights include: This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250429873574/en/ Diluted EPS was $1.23 for the first quarter, and diluted EPS, adjusted for special items, was $1.72 Net income was $300 million for the first quarter Adjusted EBITDA was $795 million for the first quarter System-wide comparable RevPAR increased 2.5 percent, on a currency neutral basis, for the first quarter compared to the same period in 2024 Approved 32,600 new rooms for development during the first quar

      4/29/25 6:00:00 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Waldorf Astoria Costa Rica Punta Cacique Debuts, Bringing Oceanfront Luxury to the Destination

      Perched cliffside on the Punta Cacique peninsula, the resort blends iconic sophistication, world-class amenities, and captivating views with the "Pura Vida" lifestyle Today, Hilton (NYSE:HLT) proudly unveils the highly anticipated Waldorf Astoria Costa Rica Punta Cacique, expanding Hilton's luxury portfolio in the Caribbean and Latin America. Situated along the tranquil shores of Playa Penca on Punta Cacique, the 188-room resort provides a refined haven with stunning views of Costa Rica's Northern Pacific Coast. Guests can indulge in six regionally-inspired dining experiences, world-class amenities including a multi-level pool, dedicated kids and teens clubs, a 17,000 square foot state-of-

      4/22/25 2:27:00 PM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Hilton Named the No. 1 Best Company to Work For in the US

      Recognition marks Hilton's fourth No. 1 ranking and 10th consecutive placement on the prestigious list Today, Hilton has been named the No. 1 Best Company to Work For in the U.S. by Great Place to Work and Fortune for the second consecutive year. The ranking represents a significant milestone for Hilton, marking its 10th appearance on the prestigious list and fourth overall ranking in the No. 1 spot. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250401127559/en/Courtesy of Hilton. This achievement reflects the overwhelmingly positive experiences shared by Hilton team members and demonstrates years of investment in Hilton's awar

      4/2/25 10:07:00 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary

    $HLT
    Leadership Updates

    Live Leadership Updates

    See more
    • Hilton Closes Out 2024 with Record Levels of Growth, Opening More Rooms than Any Year in its History

      Company signs a record 154,000 rooms in 2024, positioning Hilton for continued strong growth with momentum across all categories In a year in which Hilton announced new strategic partnerships and acquisitions and accelerated hotel development worldwide, the company set historic records for growth. Hilton added 973 hotels and nearly 100,000 rooms in 2024, the single biggest increase in rooms in Hilton's more than 100-year history, achieving net unit growth of 7.3%. Hilton also strengthened its development pipeline, signing more than 1,430 hotels representing 154,000 rooms in 2024. The company's pipeline now stands at roughly 3,600 hotels totaling more than 498,500 rooms, a year-over-year

      1/27/25 7:00:00 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Hilton Expands Global Luxury Portfolio with Nearly 400 Extraordinary Boutique Hotels through its Exclusive Partnership with Small Luxury Hotels of the World

      Guests can enjoy new ways to stay in a collection of unique, independently minded city, beach and resort hotels in sought-after destinations around the world Hilton is dramatically expanding its portfolio of luxury hotel experiences with the addition of nearly 400 boutique properties from the exquisite Small Luxury Hotels of the World (SLH) collection. Starting today, hundreds of these properties will be available on all Hilton direct booking channels, including Hilton.com and the Hilton Honors app. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240709581416/en/Hilton is dramatically expanding its portfolio of luxury hotel exp

      7/9/24 8:30:00 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Hilton Set to Double Lifestyle Portfolio To 700 Hotels Within Next Four Years

      Recent Acquisitions of Graduate Hotels and NoMad Brands and Appointment of New Global Lifestyle President Affirm Hilton's Focus on Lifestyle Category Expansion With nearly 350 existing lifestyle hotels and another 350 expected to join the portfolio by 2028, Hilton (NYSE:HLT) is set to double its presence in the fast-growing lifestyle category in the next four years. The recent addition of Graduate Hotels and NoMad to Hilton's portfolio, coupled with increasing guest and owner demand, has positioned the company to further accelerate lifestyle category growth. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240603349911/en/The re

      6/3/24 10:30:00 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary

    $HLT
    Financials

    Live finance-specific insights

    See more
    • Hilton Reports First Quarter Results

      Hilton Worldwide Holdings Inc. ("Hilton," "the Company," "we," "us" or "our") (NYSE:HLT) today reported its first quarter 2025 results. Highlights include: This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250429873574/en/ Diluted EPS was $1.23 for the first quarter, and diluted EPS, adjusted for special items, was $1.72 Net income was $300 million for the first quarter Adjusted EBITDA was $795 million for the first quarter System-wide comparable RevPAR increased 2.5 percent, on a currency neutral basis, for the first quarter compared to the same period in 2024 Approved 32,600 new rooms for development during the first quar

      4/29/25 6:00:00 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Hilton Announces First Quarter 2025 Earnings Release Date

      Hilton Worldwide Holdings Inc. (NYSE:HLT) will report first quarter 2025 financial results before the stock market opens on Tuesday, April 29, 2025, followed by a conference call at 9 a.m. EDT. Christopher J. Nassetta, president & chief executive officer, Hilton, and Kevin Jacobs, chief financial officer & president, global development, Hilton, will discuss the company's performance and lead a question-and-answer session. Participants may listen to the live webcast by logging on to the Hilton Investor Relations website at https://ir.hilton.com/events-and-presentations. A replay and transcript of the webcast will be available within 24 hours of the live event at https://ir.hilton.com/financ

      4/1/25 11:00:00 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Hilton Reports Fourth Quarter and Record Full Year Results

      Hilton Worldwide Holdings Inc. ("Hilton," "the Company," "we," "us" or "our") (NYSE:HLT) today reported its fourth quarter and full year 2024 results. Highlights include: This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250206513372/en/ Diluted EPS was $2.06 for the fourth quarter and $6.14 for the full year, exceeding the high end of guidance Diluted EPS, adjusted for special items, was $1.76 for the fourth quarter and $7.12 for the full year, exceeding the high end of guidance Net income was $505 million for the fourth quarter and $1,539 million for the full year, exceeding the high end of guidance Adjusted EBITDA was

      2/6/25 6:00:00 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary

    $HLT
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13G/A filed by Hilton Worldwide Holdings Inc. (Amendment)

      SC 13G/A - Hilton Worldwide Holdings Inc. (0001585689) (Subject)

      3/11/24 9:59:08 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • SEC Form SC 13G/A filed by Hilton Worldwide Holdings Inc. (Amendment)

      SC 13G/A - Hilton Worldwide Holdings Inc. (0001585689) (Subject)

      2/13/24 5:06:16 PM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • SEC Form SC 13G/A filed by Hilton Worldwide Holdings Inc. (Amendment)

      SC 13G/A - Hilton Worldwide Holdings Inc. (0001585689) (Subject)

      1/26/24 4:23:42 PM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary

    $HLT
    SEC Filings

    See more
    • SEC Form 10-Q filed by Hilton Worldwide Holdings Inc.

      10-Q - Hilton Worldwide Holdings Inc. (0001585689) (Filer)

      4/29/25 10:06:56 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Hilton Worldwide Holdings Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

      8-K - Hilton Worldwide Holdings Inc. (0001585689) (Filer)

      4/29/25 6:02:11 AM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • SEC Form DEFA14A filed by Hilton Worldwide Holdings Inc.

      DEFA14A - Hilton Worldwide Holdings Inc. (0001585689) (Filer)

      4/4/25 4:04:27 PM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary

    $HLT
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Officer Krass Caroline was granted 3,105 shares (SEC Form 4)

      4 - Hilton Worldwide Holdings Inc. (0001585689) (Issuer)

      4/4/25 4:38:56 PM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Director Steenland Douglas M was granted 13 shares, increasing direct ownership by 0.05% to 27,457 units (SEC Form 4)

      4 - Hilton Worldwide Holdings Inc. (0001585689) (Issuer)

      3/31/25 5:09:52 PM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary
    • Director Smith Elizabeth A was granted 13 shares, increasing direct ownership by 0.06% to 21,462 units (SEC Form 4)

      4 - Hilton Worldwide Holdings Inc. (0001585689) (Issuer)

      3/31/25 5:08:44 PM ET
      $HLT
      Hotels/Resorts
      Consumer Discretionary