VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
HLT
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HLTHilton Worldwide Holdings Inc.
$332.54$75.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksHLTCash Flow

Hilton Worldwide Holdings Inc. (HLT) Cash Flow Statement

15Y historyFree accessUpdated daily

Hilton maintains high capital efficiency, evidenced by a CapEx/Revenue ratio consistently below 3% over the last ten quarters, which supports its ability to deploy over $700 million per quarter into share repurchases.

HLT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash from Operations2.29B2.13B2.01B1.95B1.68B109M708M1.38B1.25B924M1.35B1.39B1.37B2.1B1.11B1.17B
Operating CF Margin %-17.68%18.02%19.01%19.16%1.88%16.44%14.64%14.09%27.14%20.53%44.65%13.01%21.58%11.97%13.29%
Operating CF Growth %50.79%5.76%3.44%15.76%1442.2%-84.6%-48.84%10.28%35.82%-31.56%-3.16%2.05%-34.98%89.28%-4.88%-
Net Income1.54B1.46B1.54B1.15B1.26B407M-720M886M769M1.26B364M1.42B682M460M359M255M
Depreciation & Amortization129M57M146M147M162M188M331M346M325M347M686M692M628M603M550M564M
Stock-Based Compensation179M170M176M169M162M193M97M154M127M74M65M124M78M262M50M19M
Deferred Taxes60M64M-247M-264M34M-4M-235M-20M-14M-727M-79M-479M14M65M73M-187M
Other Non-Cash Items-199M-148M-105M-112M-105M-147M342M-120M-49M108M35M-329M37M-176M110M181M
Working Capital Changes582M525M504M855M171M-528M893M138M97M-142M279M-30M-73M887M-32M335M
Change in Receivables0-99M-103M-126M-270M-301M488M-105M-161M-210M-197M-96M-170M-31M-150M-96M
Change in Inventory000585M0-345M652M-99M137M-38M15M-39M56M19M137M119M
Change in Payables0212M155M181M198M273M-414M99M139M51M217M59M8M132M71M151M
Cash from Investing-179M-190M-446M-305M-123M-57M-107M-123M-131M-222M-478M392M-310M-382M-558M-463M
Capital Expenditures-133M00-151M-102M-79M-92M-205M-159M-208M-453M-409M-402M-376M-567M-535M
CapEx % of Revenue1.08%0.84%1.77%1.48%1.16%1.36%2.14%2.17%1.79%6.11%6.89%13.1%3.83%3.86%6.11%6.09%
Acquisitions-5M-4M-228M0-53M6M0120M0011M-1.42B-9M-34M-3M-23M
Investments----------------
Other Investing-41M-186M-218M-154M32M16M-15M-38M28M-14M-36M2.22B101M28M12M95M
Cash from Financing-2.3B-2.35B-1.04B-2.04B-1.76B-1.79B2.03B-1.11B-1.3B-1.72B-29M-1.72B-1.07B-1.86B-576M-714M
Debt Issued (Net)946M959M1.95B426M-25M-1.72B2.47B653M671M-36M356M-1.58B-1.07B-3.12B-758M-686M
Equity Issued (Net)-3.08B-3.25B-2.89B-2.39B-1.59B0-296M-1.54B-1.72B-891M-15M-31M01.24B00
Dividends Paid-141M-143M-150M-158M-123M0-42M-172M-181M-195M-277M-138M0000
Share Repurchases-3.13B-3.25B-2.89B-2.34B-1.59B0-296M-1.54B-1.72B-891M-15M-31M0000
Other Financing-21M90M45M84M-27M-73M-99M-56M-69M-602M-93M21M4M9M182M-28M
Net Change in Cash-188M-406M501M-411M-226M-1.75B2.63B146M-186M-1.01B828M43M-28M-161M-26M-15M
Free Cash Flow2.18B2.03B1.81B1.7B1.58B30M616M1.18B1.1B716M897M985M964M1.73B543M632M
FCF Margin %17.77%16.85%16.24%16.6%18%0.52%14.3%12.47%12.31%21.03%13.64%31.55%9.18%17.72%5.85%7.2%
FCF Growth %13.94%11.74%6.83%7.6%5163.33%-95.13%-47.75%7.57%53.07%-20.18%-8.93%2.18%-44.12%217.68%-14.08%-
FCF per Share9.418.527.336.445.700.112.214.073.592.192.722.992.935.611.772.06
FCF Conversion (FCF/Net Income)1.42x1.46x1.31x1.71x1.34x0.27x-0.99x1.57x1.64x0.85x3.99x0.99x2.03x5.06x3.15x4.61x
Interest Paid502M648M562M492M385M359M433M360M00000000
Taxes Paid494M523M492M478M389M181M79M363M00000000

Key Metrics

Growth RegimeStable
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Aggressive share repurchase leverage

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to quarterly financial data, Hilton consistently reports operating cash flow that exceeds net income, with an OCF/NI ratio frequently surpassing 1.5x, which suggests that the company's asset-light business model generates significant non-cash accounting benefits and high-quality earnings that are not solely dependent on reported net income.

The persistent gap between net income and operating cash flow indicates that Hilton's earnings are heavily supported by its fee-based structure, which requires minimal capital reinvestment compared to traditional hotel ownership. Investors should monitor whether this conversion efficiency remains stable as the company integrates new brands, as any sustained decline in this ratio could signal a shift toward more capital-intensive operations.

Free Cash Flow Margin Resilience

As reported in recent financial statements, Hilton maintains a robust free cash flow trajectory, with margins peaking at 25.2% in 2025Q3, demonstrating the company's ability to convert its fee-based revenue streams into substantial discretionary cash flow despite the inherent cyclicality of the global lodging industry.

The volatility in FCF margins, ranging from 4.9% to 25.2% over the last ten quarters, appears largely driven by timing differences in working capital rather than fundamental operational weakness. This suggests that while the business is structurally sound, cash flow predictability may be subject to short-term fluctuations in franchise fee collections and property-level performance.

Minimal Capital Intensity Sustains Model

Based on Hilton's reported figures, capital expenditures remain remarkably low, with CapEx/Revenue ratios consistently below 3% over the last ten quarters, confirming that the company's asset-light strategy successfully minimizes the need for heavy reinvestment in physical property assets to drive unit growth.

The low capital intensity allows Hilton to direct the vast majority of its cash flow toward shareholder returns rather than property maintenance or development. This capital-light profile is a core pillar of the company's valuation, though it warrants further investigation into whether 'key money' incentives paid to developers are being adequately captured in these figures.

Aggressive Capital Return Strategy

According to historical cash flow statements, Hilton consistently prioritizes share repurchases, often deploying over $700 million per quarter, which suggests a management focus on returning capital to shareholders that significantly outweighs the company's modest dividend payments and organic growth investments.

The scale of these buybacks, often exceeding quarterly free cash flow, implies that the company may be utilizing debt to fund its capital return program. Investors should monitor this leverage strategy, as it may limit the company's financial flexibility if credit conditions tighten or if the development pipeline requires more substantial capital support.

HLT — Frequently Asked Questions

Quick answers to the most common questions about buying HLT stock.

How much cash does Hilton Worldwide Holdings Inc. (HLT) generate from operations?

Hilton Worldwide Holdings Inc. (HLT) generated $2.13B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Hilton Worldwide Holdings Inc.'s free cash flow?

Hilton Worldwide Holdings Inc. (HLT) generated $2.03B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Hilton Worldwide Holdings Inc.'s capital expenditure (CapEx)?

Hilton Worldwide Holdings Inc. (HLT) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Hilton Worldwide Holdings Inc. distribute cash to shareholders?

In 2025, Hilton Worldwide Holdings Inc. (HLT) returned $143.0M to shareholders via cash dividends and spent $3.25B on share repurchases. This shows the company's commitment to returning capital to its equity investors.