greeksoup/ stock research

Hilton Worldwide Holdings (HLT) FY2025 results: revenue $12.0 billion, up 7.7% on the year

Hilton Worldwide Holdings Inc. (HLT) reported revenue of $12.0 billion for fiscal 2025, the year ended 31 December 2025, up 7.7% on the year before. Net income was $1.5 billion, down 5.1%, and diluted earnings per share $6.12. The figures are the company's own, from the 10-K it filed with the SEC on 11 February 2026.

Revenue
$12.0 billion
+7.7% on the year
FY2018FY2025
Operating margin
22.4%
21.2% a year earlier
FY2018FY2025
Net income
$1.5 billion
-5.1% on the year
FY2018FY2025
Diluted EPS
$6.12
-0.3% on the year
FY2018FY2025

this yearthe year beforeHover a bar for its figure.

The year in brief

What management said about the year

Guidance figures: 13 new, 1 kept.

  • Adjusted EPS rose while GAAP EPS fell: Fourth-quarter diluted EPS was $1.27, against $2.06 a year earlier. Adjusted for special items, it was $2.08, against $1.76.
  • Adjusted EBITDA rose, net income fell: Adjusted EBITDA reached $946 million in the quarter, against $858 million. Net income was $298 million, against $505 million.
  • Fourth-quarter RevPAR gained on rate: Comparable system-wide RevPAR rose in the fourth quarter on higher average daily rate, partly offset by modest occupancy declines.
  • U.S. RevPAR declined in the quarter: U.S. comparable RevPAR fell 1.6 percent in the fourth quarter, with ADR down 0.2 percent and occupancy down 0.9 points.
  • Adjusted EBITDA margin rose year over year: Adjusted EBITDA margin was 73.0 percent in the fourth quarter, against 71.0 percent a year earlier; full-year 74.4 percent, against 71.5 percent.
Read the Q4 FY2025 earnings call summary

From this 10-K

Hilton runs a hotel system of 9,158 properties and 1,351,351 rooms across 143 countries and territories as at the end of 2025, and the filing describes it as one of the largest global hospitality companies. It was founded in 1919. The brand portfolio spans luxury, lifestyle, full service, focused service and all-suites hotels, plus timeshare brands. The guest loyalty programme, Hilton Honors, had 243 million members at the end of 2025, 15 percent more than a year earlier. There are two segments: management and franchise, and ownership.

Hilton Worldwide Holdings Inc., the 10-K for 2025

Hilton runs a hotel system of 9,158 properties and 1,351,351 rooms across 143 countries and territories as at the end of 2025, and the filing describes it as one of the largest global hospitality companies. It was founded in 1919. The brand portfolio spans luxury, lifestyle, full service, focused service and all-suites hotels, plus timeshare brands. The guest loyalty programme, Hilton Honors, had 243 million members at the end of 2025, 15 percent more than a year earlier. There are two segments: management and franchise, and ownership.

Almost all of it belongs to somebody else

Of the 9,158 properties, only 46 sit in the ownership segment, with 15,287 rooms. Another 873 properties and 264,760 rooms are managed for third-party owners, and the remaining 8,239 properties and 1,071,304 rooms are franchised or licensed. Under management contracts Hilton operates hotels for the benefit of third parties who own or lease them and the associated personal property, and it often employs the staff at those locations, particularly in the United States. Under franchise contracts it licenses only its intellectual property, brand names, trademarks, service marks and operating systems: it does not own, manage or operate those hotels, does not employ the people working there and has no legal responsibility for their employees or liabilities. It inspects franchised hotels periodically against brand standards, approves the location and facility plans for new franchised hotels, and issues property improvement plans that existing franchisees must satisfy to stay in the system.

The brands, by size

Hampton by Hilton is the largest single brand at 3,195 properties and 359,886 rooms, almost all of it franchised. Hilton Garden Inn follows at 1,124 properties and 165,782 rooms, then DoubleTree by Hilton at 715 and 160,138, and the core Hilton Hotels & Resorts brand at 622 properties and 228,611 rooms, which is the largest by rooms after Hampton. Below those sit Homewood Suites by Hilton at 559 properties, Tru by Hilton at 338, Embassy Suites by Hilton at 270, Spark by Hilton at 228, Curio Collection by Hilton at 196 and Tapestry Collection by Hilton at 192. The luxury and lifestyle end is much smaller in unit terms: Conrad Hotels & Resorts at 50 properties, Canopy by Hilton at 48, Waldorf Astoria Hotels & Resorts at 39, Graduate by Hilton at 35, LXR Hotels & Resorts at 18, Motto by Hilton at 10, Tempo by Hilton at 6, Signia by Hilton at 5, Outset Collection by Hilton at 2 and NoMad at 1. A further 114 properties with 20,404 rooms sit under the timeshare brands Hilton Club, Hilton Grand Vacations Club and Hilton Vacation Club.

Where the money comes from

The management and franchise segment earns management and franchise fees from third-party hotel owners, licensing fees from strategic partners including co-branded credit card providers and strategic partner hotels and Hilton Grand Vacations, and fees for managing the hotels in the ownership segment. The ownership segment earns from nightly room sales, food and beverage and other services at consolidated hotels.

Hilton Honors

The programme awards points for each stay at leased, managed, franchised and timeshare properties, and at strategic partner hotels when booked through Hilton's own channels, redeemable for free or discounted room nights and other goods and services. Points can also be used with strategic partners including American Express, airlines, rail and car rental companies, Amazon and Lyft. Members booking through preferred Hilton channels get a payment slider that lets them mix points and money in nearly any combination, a member discount and free standard Wi-Fi, plus contactless check-in, room choice and digital room access through the Hilton Honors app.

The pipeline

The development pipeline stood at 3,703 hotels and about 520,500 rooms at the end of 2025, after 1,073 hotels and about 139,200 rooms were added to it during the year. Net room additions to the operating system were about 81,100, which the filing puts at 6.7 percent net unit growth. Pipeline hotels were under development across 129 countries and territories, including 26 where Hilton had no existing hotels, with almost half of the rooms under construction and more than half outside the United States. The filing states that nearly all of those rooms will join the management and franchise segment when they open, and that the pipeline will require minimal capital investment from Hilton itself.

From Hilton's annual report on Form 10-K for the year ended 31 December 2025. The filing

Written from the 10-K filed 11 February 2026: read the full 10-K.

The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025

Income statement (profit and loss)

$ millionFY2025FY2024FY2023On the yearLast 8 years
Revenue12,03911,17410,235+7.7%
Operating income2,6932,3702,225+13.6%
Operating margin22.4%21.2%21.7%
Interest expense620569464+9.0%
Pre-tax income2,0721,7831,692+16.2%
Income tax611244541+150.4%
Effective tax rate29.5%13.7%32.0%
Net income1,4571,5351,141-5.1%
Net margin12.1%13.7%11.1%
Diluted EPS$6.12$6.14$4.33-0.3%
$ million except per share.
Read moreFree cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.

Cash flow

$ millionFY2025FY2024FY2023On the yearLast 8 years
Operating cash flow2,1292,0131,946+5.8%
Capital expenditure10196.0151+5.2%
Free cash flow2,0281,9171,795+5.8%
Free cash flow margin16.8%17.2%17.5%
Cash from investing-190-446-305
Cash from financing-2,348-1,045-2,040
Depreciation and amortisation177146147+21.2%
Share-based compensation170176169-3.4%
Buybacks3,1822,8932,338+10.0%
Dividends paid143150158-4.7%
Dividend per share$0.60$0.60$0.600.0%
Diluted shares, weighted238m250m264m-4.8%
Shares outstanding at period end230m242m253m-4.7%

Balance sheet

$ millionFY2025FY2024FY2023On the yearLast 8 years
Shareholders' equity-5,388-3,727-2,360
Non-controlling interest29.021.013.0+38.1%
Redeemable equity13.017.00.0-23.5%
Debt12,33811,1519,157+10.6%
Operating lease liabilities730735808-0.7%
Finance lease liabilities31582.0105+284.1%
Other liabilities8,7378,2437,678+6.0%
Total liabilities and equity16,77416,52215,401+1.5%
Fixed assets684411382+66.4%
Goodwill5,0815,0355,052+0.9%
Intangible assets447429298+4.2%
Cash and equivalents9181,301800-29.4%
Receivables1,6901,5831,487+6.8%
Other assets7,9547,7637,382+2.5%
Total assets16,77416,52215,401+1.5%

10-K for the year ended 31 December 2025, filed 11 February 2026: the filing.