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 Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Hilton Worldwide Holdings Inc., solvency ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Debt Ratios
Debt to equity
Debt to equity (including operating lease liability)
Debt to capital 1.35 1.14 1.10 1.17 1.06
Debt to capital (including operating lease liability) 1.30 1.13 1.09 1.15 1.06
Debt to assets 0.60 0.56 0.57 0.63 0.53
Debt to assets (including operating lease liability) 0.66 0.62 0.63 0.69 0.61
Financial leverage
Coverage Ratios
Interest coverage 4.65 5.18 2.41 -1.15 4.00
Fixed charge coverage 3.91 4.28 2.07 -0.66 3.23

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).

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Hilton Worldwide Holdings Inc. debt to capital ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Hilton Worldwide Holdings Inc. debt to capital ratio (including operating lease liability) deteriorated from 2021 to 2022 and from 2022 to 2023.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Hilton Worldwide Holdings Inc. debt to assets ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Hilton Worldwide Holdings Inc. debt to assets ratio (including operating lease liability) improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Hilton Worldwide Holdings Inc. interest coverage ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Hilton Worldwide Holdings Inc. fixed charge coverage ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Debt to Equity

Hilton Worldwide Holdings Inc., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Current maturities of long-term debt 39 39 54 56 37
Long-term debt, excluding current maturities 9,157 8,708 8,712 10,431 7,956
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
Benchmarks
Debt to Equity, Competitors2
Airbnb Inc. 0.24 0.36 0.42 0.63
Booking Holdings Inc. 4.51 1.77 2.46 1.45
Chipotle Mexican Grill Inc. 0.00 0.00 0.00 0.00 0.00
McDonald’s Corp.
Starbucks Corp.
Debt to Equity, Sector
Consumer Services 18.97
Debt to Equity, Industry
Consumer Discretionary 1.37 1.54 1.52 2.37 2.78

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 2023 Calculation
Debt to equity = Total debt ÷ Total Hilton stockholders’ deficit
= 9,196 ÷ -2,360 =

2 Click competitor name to see calculations.


Debt to Equity (including Operating Lease Liability)

Hilton Worldwide Holdings Inc., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Current maturities of long-term debt 39 39 54 56 37
Long-term debt, excluding current maturities 9,157 8,708 8,712 10,431 7,956
Total debt 9,196 8,747 8,766 10,487 7,993
Operating lease liabilities, current 116 112 140 170 133
Operating lease liabilities, non-current 808 832 870 971 1,037
Total debt (including operating lease liability) 10,120 9,691 9,776 11,628 9,163
 
Total Hilton stockholders’ deficit (2,360) (1,102) (821) (1,490) (482)
Solvency Ratio
Debt to equity (including operating lease liability)1
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
Airbnb Inc. 0.28 0.42 0.51 0.80
Booking Holdings Inc. 4.75 1.85 2.56 1.56
Chipotle Mexican Grill Inc. 1.32 1.58 1.53 1.56 1.69
McDonald’s Corp.
Starbucks Corp.
Debt to Equity (including Operating Lease Liability), Sector
Consumer Services 27.13
Debt to Equity (including Operating Lease Liability), Industry
Consumer Discretionary 1.72 1.94 1.90 2.84 3.08

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 2023 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Total Hilton stockholders’ deficit
= 10,120 ÷ -2,360 =

2 Click competitor name to see calculations.


Debt to Capital

Hilton Worldwide Holdings Inc., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Current maturities of long-term debt 39 39 54 56 37
Long-term debt, excluding current maturities 9,157 8,708 8,712 10,431 7,956
Total debt 9,196 8,747 8,766 10,487 7,993
Total Hilton stockholders’ deficit (2,360) (1,102) (821) (1,490) (482)
Total capital 6,836 7,645 7,945 8,997 7,511
Solvency Ratio
Debt to capital1 1.35 1.14 1.10 1.17 1.06
Benchmarks
Debt to Capital, Competitors2
Airbnb Inc. 0.20 0.26 0.29 0.39
Booking Holdings Inc. 1.24 0.82 0.64 0.71 0.59
Chipotle Mexican Grill Inc. 0.00 0.00 0.00 0.00 0.00
McDonald’s Corp. 1.13 1.19 1.15 1.26 1.32
Starbucks Corp. 2.08 2.41 1.57 1.96 2.26
Debt to Capital, Sector
Consumer Services 1.06 1.06 0.95 1.09 1.14
Debt to Capital, Industry
Consumer Discretionary 0.58 0.61 0.60 0.70 0.74

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 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 9,196 ÷ 6,836 = 1.35

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Hilton Worldwide Holdings Inc. debt to capital ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Debt to Capital (including Operating Lease Liability)

Hilton Worldwide Holdings Inc., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Current maturities of long-term debt 39 39 54 56 37
Long-term debt, excluding current maturities 9,157 8,708 8,712 10,431 7,956
Total debt 9,196 8,747 8,766 10,487 7,993
Operating lease liabilities, current 116 112 140 170 133
Operating lease liabilities, non-current 808 832 870 971 1,037
Total debt (including operating lease liability) 10,120 9,691 9,776 11,628 9,163
Total Hilton stockholders’ deficit (2,360) (1,102) (821) (1,490) (482)
Total capital (including operating lease liability) 7,760 8,589 8,955 10,138 8,681
Solvency Ratio
Debt to capital (including operating lease liability)1 1.30 1.13 1.09 1.15 1.06
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
Airbnb Inc. 0.22 0.30 0.34 0.44
Booking Holdings Inc. 1.22 0.83 0.65 0.72 0.61
Chipotle Mexican Grill Inc. 0.57 0.61 0.61 0.61 0.63
McDonald’s Corp. 1.10 1.14 1.10 1.18 1.21
Starbucks Corp. 1.48 1.58 1.29 1.46 2.26
Debt to Capital (including Operating Lease Liability), Sector
Consumer Services 1.04 1.05 0.96 1.07 1.11
Debt to Capital (including Operating Lease Liability), Industry
Consumer Discretionary 0.63 0.66 0.65 0.74 0.76

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 2023 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 10,120 ÷ 7,760 = 1.30

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Hilton Worldwide Holdings Inc. debt to capital ratio (including operating lease liability) deteriorated from 2021 to 2022 and from 2022 to 2023.

Debt to Assets

Hilton Worldwide Holdings Inc., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Current maturities of long-term debt 39 39 54 56 37
Long-term debt, excluding current maturities 9,157 8,708 8,712 10,431 7,956
Total debt 9,196 8,747 8,766 10,487 7,993
 
Total assets 15,401 15,512 15,441 16,755 14,957
Solvency Ratio
Debt to assets1 0.60 0.56 0.57 0.63 0.53
Benchmarks
Debt to Assets, Competitors2
Airbnb Inc. 0.10 0.12 0.14 0.17
Booking Holdings Inc. 0.59 0.49 0.46 0.55 0.40
Chipotle Mexican Grill Inc. 0.00 0.00 0.00 0.00 0.00
McDonald’s Corp. 0.73 0.74 0.66 0.71 0.72
Starbucks Corp. 0.52 0.53 0.47 0.54 0.58
Debt to Assets, Sector
Consumer Services 0.52 0.53 0.49 0.56 0.58
Debt to Assets, Industry
Consumer Discretionary 0.34 0.35 0.36 0.41 0.45

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 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= 9,196 ÷ 15,401 = 0.60

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Hilton Worldwide Holdings Inc. debt to assets ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Debt to Assets (including Operating Lease Liability)

Hilton Worldwide Holdings Inc., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Current maturities of long-term debt 39 39 54 56 37
Long-term debt, excluding current maturities 9,157 8,708 8,712 10,431 7,956
Total debt 9,196 8,747 8,766 10,487 7,993
Operating lease liabilities, current 116 112 140 170 133
Operating lease liabilities, non-current 808 832 870 971 1,037
Total debt (including operating lease liability) 10,120 9,691 9,776 11,628 9,163
 
Total assets 15,401 15,512 15,441 16,755 14,957
Solvency Ratio
Debt to assets (including operating lease liability)1 0.66 0.62 0.63 0.69 0.61
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
Airbnb Inc. 0.11 0.15 0.18 0.22
Booking Holdings Inc. 0.62 0.52 0.48 0.57 0.43
Chipotle Mexican Grill Inc. 0.50 0.54 0.53 0.53 0.56
McDonald’s Corp. 0.95 0.97 0.92 0.98 1.00
Starbucks Corp. 0.83 0.84 0.75 0.84 0.58
Debt to Assets (including Operating Lease Liability), Sector
Consumer Services 0.71 0.72 0.70 0.78 0.76
Debt to Assets (including Operating Lease Liability), Industry
Consumer Discretionary 0.43 0.44 0.45 0.50 0.50

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 2023 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 10,120 ÷ 15,401 = 0.66

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Hilton Worldwide Holdings Inc. debt to assets ratio (including operating lease liability) improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Financial Leverage

Hilton Worldwide Holdings Inc., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Total assets 15,401 15,512 15,441 16,755 14,957
Total Hilton stockholders’ deficit (2,360) (1,102) (821) (1,490) (482)
Solvency Ratio
Financial leverage1
Benchmarks
Financial Leverage, Competitors2
Airbnb Inc. 2.53 2.88 2.87 3.62
Booking Holdings Inc. 9.12 3.83 4.47 3.61
Chipotle Mexican Grill Inc. 2.63 2.93 2.90 2.96 3.03
McDonald’s Corp.
Starbucks Corp.
Financial Leverage, Sector
Consumer Services 38.83
Financial Leverage, Industry
Consumer Discretionary 4.00 4.38 4.26 5.72 6.22

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 2023 Calculation
Financial leverage = Total assets ÷ Total Hilton stockholders’ deficit
= 15,401 ÷ -2,360 =

2 Click competitor name to see calculations.


Interest Coverage

Hilton Worldwide Holdings Inc., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Hilton stockholders 1,141 1,255 410 (715) 881
Add: Net income attributable to noncontrolling interest 10 2 (3) (5) 5
Add: Income tax expense 541 477 153 (204) 358
Add: Interest expense 464 415 397 429 414
Earnings before interest and tax (EBIT) 2,156 2,149 957 (495) 1,658
Solvency Ratio
Interest coverage1 4.65 5.18 2.41 -1.15 4.00
Benchmarks
Interest Coverage, Competitors2
Airbnb Inc. 26.33 83.88 0.31 -26.27
Booking Holdings Inc. 7.11 11.03 5.39 2.59 23.40
Chipotle Mexican Grill Inc.
McDonald’s Corp. 8.73 7.48 8.70 6.04 8.15
Starbucks Corp. 10.82 9.76 12.40 3.66 14.49
Interest Coverage, Sector
Consumer Services 9.69 10.10 7.78 2.60 12.00
Interest Coverage, Industry
Consumer Discretionary 12.27 9.45 13.29 7.81 9.65

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 2023 Calculation
Interest coverage = EBIT ÷ Interest expense
= 2,156 ÷ 464 = 4.65

2 Click competitor name to see calculations.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Hilton Worldwide Holdings Inc. interest coverage ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Fixed Charge Coverage

Hilton Worldwide Holdings Inc., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Hilton stockholders 1,141 1,255 410 (715) 881
Add: Net income attributable to noncontrolling interest 10 2 (3) (5) 5
Add: Income tax expense 541 477 153 (204) 358
Add: Interest expense 464 415 397 429 414
Earnings before interest and tax (EBIT) 2,156 2,149 957 (495) 1,658
Add: Operating lease expense for fixed payments 118 113 125 129 144
Earnings before fixed charges and tax 2,274 2,262 1,082 (366) 1,802
 
Interest expense 464 415 397 429 414
Operating lease expense for fixed payments 118 113 125 129 144
Fixed charges 582 528 522 558 558
Solvency Ratio
Fixed charge coverage1 3.91 4.28 2.07 -0.66 3.23
Benchmarks
Fixed Charge Coverage, Competitors2
Airbnb Inc. 15.91 20.69 0.42 -16.81
Booking Holdings Inc. 6.09 8.12 3.82 2.03 14.27
Chipotle Mexican Grill Inc. 4.71 3.98 3.23 1.88 2.49
McDonald’s Corp. 4.62 3.92 4.32 3.28 3.94
Starbucks Corp. 3.51 3.08 3.61 1.58 3.52
Fixed Charge Coverage, Sector
Consumer Services 4.75 4.32 3.66 1.60 4.59
Fixed Charge Coverage, Industry
Consumer Discretionary 4.98 3.70 5.63 3.72 4.20

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 2023 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 2,274 ÷ 582 = 3.91

2 Click competitor name to see calculations.

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Hilton Worldwide Holdings Inc. fixed charge coverage ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.