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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 |
|---|
| Cash from Operations | 2.29B | 2.13B | 2.01B | 1.95B | 1.68B | 109M | 708M | 1.38B | 1.25B | 924M | 1.35B | 1.39B | 1.37B | 2.1B | 1.11B | 1.17B |
| 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 Income | 1.54B | 1.46B | 1.54B | 1.15B | 1.26B | 407M | -720M | 886M | 769M | 1.26B | 364M | 1.42B | 682M | 460M | 359M | 255M |
| Depreciation & Amortization | 129M | 57M | 146M | 147M | 162M | 188M | 331M | 346M | 325M | 347M | 686M | 692M | 628M | 603M | 550M | 564M |
| Stock-Based Compensation | 179M | 170M | 176M | 169M | 162M | 193M | 97M | 154M | 127M | 74M | 65M | 124M | 78M | 262M | 50M | 19M |
| Deferred Taxes | 60M | 64M | -247M | -264M | 34M | -4M | -235M | -20M | -14M | -727M | -79M | -479M | 14M | 65M | 73M | -187M |
| Other Non-Cash Items | -199M | -148M | -105M | -112M | -105M | -147M | 342M | -120M | -49M | 108M | 35M | -329M | 37M | -176M | 110M | 181M |
| Working Capital Changes | 582M | 525M | 504M | 855M | 171M | -528M | 893M | 138M | 97M | -142M | 279M | -30M | -73M | 887M | -32M | 335M |
| Change in Receivables | 0 | -99M | -103M | -126M | -270M | -301M | 488M | -105M | -161M | -210M | -197M | -96M | -170M | -31M | -150M | -96M |
| Change in Inventory | 0 | 0 | 0 | 585M | 0 | -345M | 652M | -99M | 137M | -38M | 15M | -39M | 56M | 19M | 137M | 119M |
| Change in Payables | 0 | 212M | 155M | 181M | 198M | 273M | -414M | 99M | 139M | 51M | 217M | 59M | 8M | 132M | 71M | 151M |
| Cash from Investing | -179M | -190M | -446M | -305M | -123M | -57M | -107M | -123M | -131M | -222M | -478M | 392M | -310M | -382M | -558M | -463M |
| Capital Expenditures | -133M | 0 | 0 | -151M | -102M | -79M | -92M | -205M | -159M | -208M | -453M | -409M | -402M | -376M | -567M | -535M |
| CapEx % of Revenue | 1.08% | 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 | -228M | 0 | -53M | 6M | 0 | 120M | 0 | 0 | 11M | -1.42B | -9M | -34M | -3M | -23M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -41M | -186M | -218M | -154M | 32M | 16M | -15M | -38M | 28M | -14M | -36M | 2.22B | 101M | 28M | 12M | 95M |
| Cash from Financing | -2.3B | -2.35B | -1.04B | -2.04B | -1.76B | -1.79B | 2.03B | -1.11B | -1.3B | -1.72B | -29M | -1.72B | -1.07B | -1.86B | -576M | -714M |
| Debt Issued (Net) | 946M | 959M | 1.95B | 426M | -25M | -1.72B | 2.47B | 653M | 671M | -36M | 356M | -1.58B | -1.07B | -3.12B | -758M | -686M |
| Equity Issued (Net) | -3.08B | -3.25B | -2.89B | -2.39B | -1.59B | 0 | -296M | -1.54B | -1.72B | -891M | -15M | -31M | 0 | 1.24B | 0 | 0 |
| Dividends Paid | -141M | -143M | -150M | -158M | -123M | 0 | -42M | -172M | -181M | -195M | -277M | -138M | 0 | 0 | 0 | 0 |
| Share Repurchases | -3.13B | -3.25B | -2.89B | -2.34B | -1.59B | 0 | -296M | -1.54B | -1.72B | -891M | -15M | -31M | 0 | 0 | 0 | 0 |
| Other Financing | -21M | 90M | 45M | 84M | -27M | -73M | -99M | -56M | -69M | -602M | -93M | 21M | 4M | 9M | 182M | -28M |
| Net Change in Cash | -188M | -406M | 501M | -411M | -226M | -1.75B | 2.63B | 146M | -186M | -1.01B | 828M | 43M | -28M | -161M | -26M | -15M |
| Free Cash Flow | 2.18B | 2.03B | 1.81B | 1.7B | 1.58B | 30M | 616M | 1.18B | 1.1B | 716M | 897M | 985M | 964M | 1.73B | 543M | 632M |
| 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 Share | 9.41 | 8.52 | 7.33 | 6.44 | 5.70 | 0.11 | 2.21 | 4.07 | 3.59 | 2.19 | 2.72 | 2.99 | 2.93 | 5.61 | 1.77 | 2.06 |
| FCF Conversion (FCF/Net Income) | 1.42x | 1.46x | 1.31x | 1.71x | 1.34x | 0.27x | -0.99x | 1.57x | 1.64x | 0.85x | 3.99x | 0.99x | 2.03x | 5.06x | 3.15x | 4.61x |
| Interest Paid | 502M | 648M | 562M | 492M | 385M | 359M | 433M | 360M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 494M | 523M | 492M | 478M | 389M | 181M | 79M | 363M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aggressive share repurchase leverage
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.
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.
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.
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.
Quick answers to the most common questions about buying HLT stock.
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.
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.
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.
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.