Revenue growth remained steady at 6.5% in Q2 2026, with operating leverage evident as operating income grew 10.5% versus revenue, though gross margin volatility (30.5% in Q2 2026 vs. 40.2% in Q1 2026) reflects pass-through expenses.
Hilton Worldwide Holdings Inc. (HLT) annual income statement — 15-year revenue, gross profit & net income history
| 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 |
|---|
| Sales/Revenue | 12.48B | 12.04B | 11.17B | 10.23B | 8.77B | 5.79B | 4.31B | 9.45B | 8.91B | 3.4B | 6.58B | 3.12B | 10.5B | 9.73B | 9.28B | 8.78B |
| Revenue Growth % | 8.74% | 7.74% | 9.17% | 16.66% | 51.57% | 34.39% | -54.43% | 6.13% | 161.63% | -48.24% | 110.63% | -70.27% | 7.88% | 4.95% | 5.61% | - |
| Cost of Goods Sold | 6.98B | 7.08B | 8.11B | 7.3B | 6.08B | 4.13B | 3.72B | 7.02B | 6.66B | 6.17B | 4.89B | 1.41B | 7.71B | 7.28B | 7.11B | 6.81B |
| COGS % of Revenue | - | 58.85% | 72.59% | 71.37% | 69.25% | 71.41% | 86.46% | 74.24% | 74.72% | 181.2% | 74.33% | 45.29% | 73.41% | 74.8% | 76.67% | 77.51% |
| Gross Profit | 5.5B | 4.95B | 3.06B | 2.93B | 2.7B | 1.66B | 583M | 2.44B | 2.25B | 1.96B | 1.69B | 1.71B | 2.79B | 2.45B | 2.16B | 1.98B |
| Gross Margin % | 44.06% | 41.15% | 27.41% | 28.63% | 30.75% | 28.59% | 13.54% | 25.76% | 25.28% | 57.67% | 25.67% | 54.71% | 26.59% | 25.2% | 23.33% | 22.49% |
| Gross Profit Growth % | - | 61.74% | 4.54% | 8.6% | 63.02% | 183.88% | -76.06% | 8.17% | 14.67% | 16.29% | -1.17% | -38.83% | 13.82% | 13.35% | 9.57% | - |
| Operating Expenses | 2.59B | 2.26B | 693M | 705M | 604M | 645M | 1B | 778M | 819M | 831M | 820M | 808M | 1.12B | 1.35B | 1.06B | 1B |
| OpEx % of Revenue | - | 18.78% | 6.2% | 6.89% | 6.88% | 11.14% | 23.24% | 8.23% | 9.2% | 24.41% | 12.47% | 25.88% | 10.66% | 13.88% | 11.47% | 11.39% |
| Selling, General & Admin | 407M | 393M | 415M | 408M | 382M | 405M | 311M | 441M | 443M | 449M | 401M | 537M | 491M | 748M | 460M | 416M |
| SG&A % of Revenue | - | 3.26% | 3.71% | 3.99% | 4.35% | 7% | 7.22% | 4.67% | 4.97% | 13.19% | 6.1% | 17.2% | 4.68% | 7.68% | 4.96% | 4.74% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 4M | 1.87B | 278M | 297M | 222M | 240M | 690M | 337M | 376M | 382M | 419M | 271M | 628M | 603M | 604M | 584M |
| Operating Income | 2.92B | 2.69B | 2.37B | 2.23B | 2.09B | 1.01B | -418M | 1.66B | 1.43B | 1.13B | 868M | 900M | 1.67B | 1.1B | 1.1B | 975M |
| Operating Margin % | 23.35% | 22.37% | 21.21% | 21.74% | 23.87% | 17.45% | -9.71% | 17.53% | 16.08% | 33.26% | 13.2% | 28.83% | 15.93% | 11.32% | 11.86% | 11.1% |
| Operating Income Growth % | - | 13.63% | 6.52% | 6.26% | 107.33% | 341.63% | -125.23% | 15.71% | 26.5% | 30.41% | -3.56% | -46.2% | 51.81% | 0.18% | 12.82% | - |
| EBITDA | 3.11B | 2.87B | 2.52B | 2.37B | 2.26B | 1.2B | -87M | 2B | 1.76B | 1.47B | 1.54B | 1.59B | 2.3B | 1.71B | 1.65B | 1.54B |
| EBITDA Margin % | 24.89% | 23.84% | 22.52% | 23.18% | 25.72% | 20.7% | -2.02% | 21.19% | 19.73% | 43.13% | 23.43% | 50.99% | 21.91% | 17.51% | 17.79% | 17.52% |
| EBITDA Growth % | 20.15% | 14.07% | 6.07% | 5.14% | 88.31% | 1477.01% | -104.34% | 14% | 19.69% | -4.74% | -3.2% | -30.81% | 34.96% | 3.33% | 7.21% | - |
| D&A (Non-Cash Add-back) | 192M | 177M | 146M | 147M | 162M | 188M | 331M | 346M | 325M | 336M | 673M | 692M | 628M | 603M | 550M | 564M |
| EBIT | 2.9B | 2.69B | 2.35B | 2.16B | 2.15B | 957M | -495M | 1.66B | 1.45B | 1.1B | 874M | 910M | 1.76B | 1.32B | 1.14B | 839M |
| Net Interest Income | -669M | -620M | -569M | -464M | -415M | -397M | -429M | -414M | -371M | -351M | -330M | -377M | -608M | -611M | -554M | -632M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12M | 19M | 10M | 9M | 15M | 11M |
| Interest Expense | 669M | 620M | 569M | 464M | 415M | 397M | 429M | 414M | 371M | 351M | 334M | 377M | 618M | 620M | 569M | 643M |
| Other Income/Expense | -684M | -621M | -587M | -533M | -360M | -450M | -506M | -413M | -354M | -379M | -328M | -367M | -526M | -404M | -527M | -779M |
| Pretax Income | 2.23B | 2.07B | 1.78B | 1.69B | 1.73B | 560M | -924M | 1.24B | 1.08B | 753M | 540M | 533M | 1.15B | 698M | 573M | 196M |
| Pretax Margin % | 17.87% | 17.21% | 15.96% | 16.53% | 19.77% | 9.68% | -21.45% | 13.16% | 12.1% | 22.12% | 8.21% | 17.07% | 10.92% | 7.17% | 6.18% | 2.23% |
| Income Tax | 651M | 615M | 244M | 541M | 477M | 153M | -204M | 358M | 309M | -336M | 557M | -348M | 465M | 238M | 214M | -59M |
| Effective Tax Rate % | 29.18% | 29.68% | 13.68% | 31.97% | 27.51% | 27.32% | 22.08% | 28.78% | 28.66% | -44.62% | 103.15% | -65.29% | 40.54% | 34.1% | 37.35% | -30.1% |
| Net Income | 1.58B | 1.46B | 1.53B | 1.14B | 1.25B | 410M | -715M | 881M | 764M | 1.08B | 338M | 1.4B | 673M | 415M | 352M | 253M |
| Net Margin % | 12.69% | 12.1% | 13.74% | 11.15% | 14.31% | 7.08% | -16.6% | 9.32% | 8.58% | 31.84% | 5.14% | 44.97% | 6.41% | 4.26% | 3.79% | 2.88% |
| Net Income Growth % | -0.31% | -5.08% | 34.53% | -9.08% | 206.1% | 157.34% | -181.16% | 15.31% | -29.52% | 220.71% | -75.93% | 108.62% | 62.17% | 17.9% | 39.13% | - |
| Net Income (Continuing) | 1.58B | 1.46B | 1.54B | 1.15B | 1.26B | 407M | -720M | 886M | 769M | 1.09B | -17M | 881M | 682M | 460M | 359M | 255M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 371M | 535M | 0 | 0 | 0 | 0 |
| Minority Interest | 28M | 42M | 38M | 13M | 4M | 2M | 4M | 10M | 7M | 3M | -50M | -34M | -38M | -87M | -146M | -166M |
| EPS (Diluted) | 6.92 | 6.12 | 6.14 | 4.32 | 4.53 | 1.46 | -2.58 | 3.04 | 2.50 | 3.32 | 1.05 | 4.26 | 2.04 | 1.35 | 1.14 | 0.81 |
| EPS Growth % | 4.77% | -0.33% | 42.13% | -4.64% | 210.27% | 156.59% | -184.87% | 21.6% | -24.7% | 216.19% | -75.35% | 108.82% | 51.11% | 18.42% | 40.74% | - |
| EPS (Basic) | - | 6.18 | 6.20 | 4.35 | 4.56 | 1.47 | -2.60 | 3.07 | 2.53 | 3.34 | 1.06 | 4.26 | 2.04 | 1.35 | 1.14 | 0.81 |
| Diluted Shares Outstanding | 229M | 238M | 247.5M | 264M | 277M | 281M | 279M | 290M | 305M | 327M | 330.03M | 329.67M | 328.67M | 307.41M | 307M | 307M |
| Basic Shares Outstanding | 227M | 236M | 247.5M | 262M | 275M | 279M | 277M | 287M | 302M | 324M | 329.03M | 328.67M | 328.33M | 307.41M | 307M | 307M |
| Dividend Payout Ratio | - | 9.81% | 9.77% | 13.85% | 9.8% | - | - | 19.52% | 23.69% | 17.99% | 81.95% | 9.83% | - | - | - | - |
Quick answers to the most common questions about buying HLT stock.
For fiscal year 2025, Hilton Worldwide Holdings Inc. (HLT) reported total revenue of $12.04B. This represents a 37.1% increase compared to $8.78B in 2011.
Hilton Worldwide Holdings Inc. (HLT) is profitable, generating $1.46B in net income for the fiscal year ending 2025 with a net profit margin of 12.1%.
Hilton Worldwide Holdings Inc. (HLT) reported an operating income of $2.69B, resulting in an operating profit margin of 22.4%. This margin reflects the operational efficiency of the business before interest and taxes.
Hilton Worldwide Holdings Inc. (HLT) generated $4.95B in gross profit for the year, representing a gross profit margin of 41.1%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
China RevPAR deceleration and pipeline conversion
Metrics are mathematically derived from official filings.
Steady Growth Amidst Mixed Signals
Revenue growth has remained in the mid-single digits, with Q2 2026 showing 6.5% growth, but the sequential dip from Q1's 9.0% suggests a deceleration, according to recent quarterly reports.
The revenue growth trajectory appears stable but not accelerating, with quarterly growth rates oscillating between 4.7% and 12.2% over the past two years. The Q2 2026 growth of 6.5% is below the prior quarter's 9.0%, indicating a potential slowdown. This may reflect a maturing recovery in travel demand, though the maintained guidance for 2026 suggests management expects a rebound in the second half. Investors should monitor whether the deceleration is a temporary blip or a trend, especially given the mixed signals from the EPS miss and management's confidence.
Gross Margin Volatility Masks Fee-Based Stability
Gross margin swung from 30.5% in Q2 2026 to 40.2% in Q1 2026, reflecting the pass-through nature of reimbursable expenses, as disclosed in financial statements, which complicates direct comparability.
The gross margin volatility is largely attributable to the accounting treatment of reimbursable expenses, which inflate revenue and COGS without affecting profitability. The underlying fee-based business likely maintains stable, high margins, but the reported figures obscure this. The Q4 2025 gross margin of 76.4% is an outlier, possibly due to a one-time adjustment or a shift in revenue mix. Analysts should focus on adjusted revenue and segment margins to gauge true profitability, as the reported gross margin is not indicative of the company's pricing power.
Operating Leverage Evident in Fee-Based Model
Operating income grew faster than revenue in Q2 2026, with a 10.5% increase versus 6.5% revenue growth, indicating positive operating leverage, as per the latest income statement data.
The operating margin expanded to 25.7% in Q2 2026 from 24.8% in the prior year quarter, suggesting that the asset-light model is scaling efficiently. SG&A expenses remained relatively flat at $114 million, despite revenue growth, which supports the notion of high incremental margins on fee income. However, the Q2 2026 EPS miss of $2.29 versus consensus of $2.37 implies that some costs or non-operating items may have offset the operating leverage. Investors should watch whether SG&A discipline continues as the company invests in growth initiatives.
EPS Quality Tempered by One-Time Items
Net income in Q4 2025 jumped to $505 million despite lower operating income, suggesting non-operating gains, while SBC averaged $45 million per quarter, as reported in financial statements.
The earnings quality appears mixed. Q4 2025 net income of $505 million on operating income of $489 million implies a significant non-operating gain, possibly from tax benefits or investment gains, which may not be recurring. Conversely, Q2 2026 net income of $482 million on operating income of $858 million reflects a high effective tax rate or other deductions, which may have contributed to the EPS miss. Stock-based compensation of $61 million in Q2 2026 is elevated, representing about 12.7% of net income, which could dilute EPS growth. Investors should adjust for these items to assess underlying profitability.
SG&A Discipline Offsets Revenue Pass-Throughs
SG&A expenses have remained stable around $100 million per quarter, despite revenue fluctuations, indicating tight cost control, as per the income statement data.
The primary cost line items are COGS, which includes pass-through expenses, and SG&A, which represents corporate overhead. SG&A has been remarkably stable, ranging from $94 million to $114 million, even as revenue grew, suggesting that the company is leveraging its fixed cost base. However, the COGS line is heavily influenced by reimbursable expenses, making it less meaningful for cost analysis. The stability in SG&A may indicate that management is disciplined in controlling corporate costs, but it also raises questions about whether investment in growth areas like technology or brand development is sufficient.
Q4 2025 Margin Spike: An Inflection or Anomaly?
Q4 2025 gross margin surged to 76.4% from 24.0% in the prior quarter, a dramatic shift that may indicate a change in revenue mix or a one-time adjustment, as per the income statement data.
The Q4 2025 gross margin of 76.4% is a clear outlier compared to the 24-40% range seen in other quarters. This could be due to a significant reduction in pass-through revenues, perhaps from a change in the mix of owned versus managed properties, or a one-time accounting adjustment. If this represents a structural shift toward a more asset-light model, it could signal a lasting improvement in profitability. However, the subsequent quarter's margin reverted to 30.5%, suggesting it was not a sustained inflection. Investors should investigate the cause of this spike to determine if it has implications for future margins.
Margin Compression Risk from Owner-Level Pressures
Despite stable corporate margins, rising labor and insurance costs for hotel owners could pressure Hilton's fee extraction, as suggested by the Q2 2026 EPS miss, according to recent earnings reports.
The short thesis may focus on the sustainability of Hilton's fee-based model. While Hilton's own margins appear stable, the profitability of its franchisees and managed property owners is critical. If owner-level margins are squeezed by inflation, they may resist fee increases or delay renovations, impacting Hilton's long-term revenue growth. The Q2 2026 EPS miss, despite revenue growth, could be an early sign of such pressures. Additionally, the deceleration in China's RevPAR recovery may indicate that international growth is not as robust as expected, potentially slowing net unit growth. Investors should monitor these risks closely.