Stock Analysis on Net

Hilton Worldwide Holdings Inc. (NYSE:HLT)

This company has been moved to the archive! The financial data has not been updated since August 7, 2024.

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Hilton Worldwide Holdings Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 15,401 15,512 15,441 16,755 14,957
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 15,401 15,512 15,441 16,755 14,957
Adjustment to Total Debt
Total debt (as reported) 9,196 8,747 8,766 10,487 7,993
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities, current 116 112 140 170 133
Add: Operating lease liabilities, non-current 808 832 870 971 1,037
Total debt (adjusted) 10,120 9,691 9,776 11,628 9,163

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1, 2 Equal to total present value of future operating lease payments.


Hilton Worldwide Holdings Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Hilton Worldwide Holdings Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 0.66 0.57 0.37 0.26 0.63
Adjusted total asset turnover 0.66 0.57 0.37 0.26 0.63
Debt to Equity2
Reported debt to equity
Adjusted debt to equity
Return on Assets3 (ROA)
Reported ROA 7.41% 8.09% 2.66% -4.27% 5.89%
Adjusted ROA 7.41% 8.09% 2.66% -4.27% 5.89%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Hilton Worldwide Holdings Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Hilton Worldwide Holdings Inc. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Hilton Worldwide Holdings Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues 10,235 8,773 5,788 4,307 9,452
Total assets 15,401 15,512 15,441 16,755 14,957
Activity Ratio
Total asset turnover1 0.66 0.57 0.37 0.26 0.63
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues 10,235 8,773 5,788 4,307 9,452
Adjusted total assets 15,401 15,512 15,441 16,755 14,957
Activity Ratio
Adjusted total asset turnover2 0.66 0.57 0.37 0.26 0.63

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 10,235 ÷ 15,401 = 0.66

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 10,235 ÷ 15,401 = 0.66

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Hilton Worldwide Holdings Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 9,196 8,747 8,766 10,487 7,993
Total Hilton stockholders’ deficit (2,360) (1,102) (821) (1,490) (482)
Solvency Ratio
Debt to equity1
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 10,120 9,691 9,776 11,628 9,163
Total Hilton stockholders’ deficit (2,360) (1,102) (821) (1,490) (482)
Solvency Ratio
Adjusted debt to equity2

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Debt to equity = Total debt ÷ Total Hilton stockholders’ deficit
= 9,196 ÷ -2,360 =

2 Adjusted debt to equity = Adjusted total debt ÷ Total Hilton stockholders’ deficit
= 10,120 ÷ -2,360 =


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Hilton stockholders 1,141 1,255 410 (715) 881
Total assets 15,401 15,512 15,441 16,755 14,957
Profitability Ratio
ROA1 7.41% 8.09% 2.66% -4.27% 5.89%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Hilton stockholders 1,141 1,255 410 (715) 881
Adjusted total assets 15,401 15,512 15,441 16,755 14,957
Profitability Ratio
Adjusted ROA2 7.41% 8.09% 2.66% -4.27% 5.89%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income (loss) attributable to Hilton stockholders ÷ Total assets
= 100 × 1,141 ÷ 15,401 = 7.41%

2 Adjusted ROA = 100 × Net income (loss) attributable to Hilton stockholders ÷ Adjusted total assets
= 100 × 1,141 ÷ 15,401 = 7.41%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Hilton Worldwide Holdings Inc. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.