Hilton Worldwide Holdings Inc. (HLT) Bundle
Understanding Hilton Worldwide Holdings Inc. (HLT) Revenue Streams
Understanding Hilton Worldwide Holdings Inc.’s Revenue Streams
The revenue streams of Hilton Worldwide Holdings Inc. are primarily derived from various segments including franchise and licensing fees, management fees, and revenues from owned and leased hotels. Below is a detailed revenue analysis for 2024.
Breakdown of Primary Revenue Sources
| Revenue Source | Q3 2024 Revenue (in millions) | Q3 2023 Revenue (in millions) | Change (%) |
|---|---|---|---|
| Franchise and Licensing Fees | $698 | $643 | 8.6 |
| Base and Other Management Fees | $88 | $81 | 8.6 |
| Incentive Management Fees | $66 | $63 | 4.8 |
| Owned and Leased Hotels | $330 | $335 | (1.5) |
| Other Revenues | $58 | $45 | 28.9 |
Year-over-Year Revenue Growth Rate
The total revenue for the nine months ended September 30, 2024 was $8,391 million, compared to $7,626 million for the same period in 2023, representing a growth of 10.0%.
Year-over-year growth in specific segments includes:
- Franchise and Licensing Fees: $1,958 million in 2024 vs. $1,769 million in 2023 (growth of 10.7%).
- Base and Other Management Fees: $287 million in 2024 vs. $247 million in 2023 (growth of 16.2%).
- Incentive Management Fees: $204 million in 2024 vs. $197 million in 2023 (growth of 3.6%).
Contribution of Different Business Segments to Overall Revenue
The following table summarizes the contribution of each segment to total revenue:
| Segment | Revenue (in millions) | Percentage of Total Revenue |
|---|---|---|
| Management and Franchise Segment | $1,627 | 56.7% |
| Owned and Leased Hotels | $330 | 11.5% |
| Other Revenues | $58 | 2.0% |
Analysis of Significant Changes in Revenue Streams
In Q3 2024, the revenue from franchise and licensing fees increased due to higher occupancy rates and average daily rates (ADR). The ADR increased by 1.0% to $161.18 and the RevPAR (Revenue per Available Room) increased by 1.4% to $121.40 for system-wide hotels.
Owned and leased hotel revenues saw a slight decrease of 1.5% due to unfavorable currency fluctuations, despite an increase in comparable hotel revenues driven by higher occupancy and ADR. The RevPAR for comparable owned and leased hotels increased by 6.7% for the quarter.
Other revenues increased significantly by 28.9% due to increased procurement volumes and vendor rebates.
Overall, Hilton's diversified revenue streams and increased occupancy rates across various segments demonstrate a strong financial performance, despite challenges in owned and leased hotel revenues.
A Deep Dive into Hilton Worldwide Holdings Inc. (HLT) Profitability
Profitability Metrics
Gross Profit Margin: For the three months ended September 30, 2024, the gross profit was $1,420 million, representing a gross profit margin of 49.5%. For the nine months ended September 30, 2024, the gross profit was $4,132 million, resulting in a gross profit margin of 49.2%.
Operating Profit Margin: The operating income for the three months ended September 30, 2024, was $623 million, leading to an operating profit margin of 21.7%. For the nine months, the operating income was $1,881 million, yielding an operating profit margin of 22.4%.
Net Profit Margin: The net income attributable to stockholders for the three months ended September 30, 2024, was $344 million, resulting in a net profit margin of 12.0%. For the nine months, the net income was $1,030 million, which corresponds to a net profit margin of 12.3%.
Trends in Profitability Over Time
In analyzing profitability trends, the following data highlights the year-over-year changes:
| Metric | Q3 2024 | Q3 2023 | Change |
|---|---|---|---|
| Gross Profit Margin | 49.5% | 49.8% | (0.3) % |
| Operating Profit Margin | 21.7% | 24.0% | (2.3) % |
| Net Profit Margin | 12.0% | 14.1% | (2.1) % |
Comparison of Profitability Ratios with Industry Averages
As of 2024, the industry average profitability ratios for hospitality companies are as follows:
- Gross Profit Margin: 50.0%
- Operating Profit Margin: 23.0%
- Net Profit Margin: 15.0%
Comparatively, the company's gross profit margin of 49.5% is slightly below the industry average, while both the operating and net profit margins are also below average.
Analysis of Operational Efficiency
The operational efficiency can be assessed through gross margin trends and cost management:
- For the three months ended September 30, 2024, total operating expenses were $2,244 million.
- For the nine months ended September 30, 2024, total operating expenses reached $6,515 million.
- The company successfully reduced owned and leased hotel expenses by 4.3% in Q3 2024 compared to Q3 2023.
Additionally, depreciation and amortization expenses for the three months ended September 30, 2024, were $37 million, down from $40 million in the previous year.
The general and administrative expenses increased by 5.2% year-over-year for the three months ended September 30, 2024, totaling $101 million.
Summary of Key Profitability Metrics
| Metric | Q3 2024 | Q3 2023 | Change |
|---|---|---|---|
| Net Income | $344 million | $379 million | ($35 million) |
| Operating Income | $623 million | $653 million | ($30 million) |
| Total Revenues | $2,867 million | $2,673 million | $194 million |
Debt vs. Equity: How Hilton Worldwide Holdings Inc. (HLT) Finances Its Growth
Debt vs. Equity: How Hilton Worldwide Holdings Inc. Finances Its Growth
As of September 30, 2024, the total indebtedness of the company, excluding unamortized deferred financing costs and discounts, was approximately $11.3 billion. The breakdown of the long-term debt includes:
| Debt Instrument | Amount (in millions) | Interest Rate | Due Date |
|---|---|---|---|
| Senior secured term loan facility | $3,119 | 6.60% | 2030 |
| Senior notes due 2025 | $500 | 5.375% | 2025 |
| Senior notes due 2027 | $600 | 4.875% | 2027 |
| Senior notes due 2028 | $500 | 5.750% | 2028 |
| Senior notes due 2029 | $550 | 5.875% | 2029 |
| Senior notes due 2030 | $1,000 | 4.875% | 2030 |
| Senior notes due 2031 | $1,100 | 4.000% | 2031 |
| Senior notes due 2032 | $1,500 | 3.625% | 2032 |
| Senior notes due 2033 | $1,000 | 5.875% | 2033 |
| Finance lease liabilities | $129 | 6.04% | 2024 to 2030 |
| Other debt of consolidated VIEs | $6 | 1.58% | 2024 to 2026 |
The company's debt-to-equity ratio as of September 30, 2024, was approximately 2.58, indicating a significant reliance on debt financing compared to equity. This ratio is higher than the average debt-to-equity ratio for the hospitality industry, which typically ranges from 1.0 to 1.5.
In March 2024, the company issued $1 billion in aggregate principal amount of 5.875% Senior Notes due 2029 and 6.125% Senior Notes due 2032, incurring $15 million in debt issuance costs. These proceeds were partly used to repay $200 million borrowed under the Revolving Credit Facility.
Credit ratings for the company stand at Baa2 from Moody's and BBB from S&P, reflecting a stable outlook. Recent refinancing efforts included the amendment of the credit agreement governing the Term Loans in June 2024, where $1 billion of Term Loans due June 2028 were replaced with incremental Term Loans due November 2030.
The company balances its debt financing and equity funding through a combination of cash flow management and strategic debt issuance. As of September 30, 2024, cash and cash equivalents totaled $1,655 million, providing a buffer for operational expenses and scheduled debt repayments.
Assessing Hilton Worldwide Holdings Inc. (HLT) Liquidity
Assessing Hilton Worldwide Holdings Inc.'s Liquidity
As of September 30, 2024, Hilton Worldwide Holdings Inc. reported total cash and cash equivalents of $1,655 million, which includes $75 million of restricted cash and cash equivalents. The restricted cash is primarily related to cash collateral and funds held for furniture, fixtures, and equipment (FF&E) reserves.
Current and Quick Ratios
The current ratio, which measures the company's ability to meet short-term obligations, can be calculated as follows:
| Current Assets | Current Liabilities | Current Ratio |
|---|---|---|
| $1,655 million | $1,888 million | 0.88 |
The quick ratio, which excludes inventory from current assets, is calculated as:
| Quick Assets | Current Liabilities | Quick Ratio |
|---|---|---|
| $1,655 million (Cash) | $1,888 million | 0.88 |
Analysis of Working Capital Trends
Working capital, defined as current assets minus current liabilities, reflects the company's short-term financial health. As of September 30, 2024, the working capital is:
| Current Assets | Current Liabilities | Working Capital |
|---|---|---|
| $1,655 million | $1,888 million | ($233 million) |
This negative working capital indicates potential liquidity concerns, as current liabilities exceed current assets.
Cash Flow Statements Overview
During the nine months ended September 30, 2024, the cash flow trends were as follows:
| Cash Flow Category | Cash Flow (in millions) |
|---|---|
| Operating Activities | $1,431 million |
| Investing Activities | ($367 million) |
| Financing Activities | ($274 million) |
The net cash provided by operating activities showed a slight decrease of 3.4% compared to the previous year, attributed to increased tax payments and debt guarantee payments. However, cash inflows from management and franchise segments were strong, contributing positively to liquidity.
Potential Liquidity Concerns or Strengths
Despite the negative working capital position, the company has demonstrated strengths in its operational cash flows, with a significant net cash provided by operating activities. The total indebtedness as of September 30, 2024, was approximately $11.3 billion, with no amounts outstanding under the Revolving Credit Facility, which had an available borrowing capacity of $1,913 million after considering $87 million of outstanding letters of credit. This indicates a solid capacity to address upcoming obligations.
Additionally, the company has sufficient liquidity to meet anticipated requirements for operating expenditures, debt maturities, and other commitments, supported by strong cash flow generation from its management and franchise operations.
Is Hilton Worldwide Holdings Inc. (HLT) Overvalued or Undervalued?
Valuation Analysis
To assess whether Hilton Worldwide Holdings Inc. is overvalued or undervalued, we will analyze key valuation metrics including the price-to-earnings (P/E), price-to-book (P/B), and enterprise value-to-EBITDA (EV/EBITDA) ratios.
Price-to-Earnings (P/E) Ratio
As of September 30, 2024, the diluted earnings per share (EPS) was $4.09. The stock price was approximately $130. Therefore, the P/E ratio is calculated as:
P/E Ratio = Stock Price / EPS = $130 / $4.09 ≈ 31.8
Price-to-Book (P/B) Ratio
The book value per share as of September 30, 2024, was approximately $20. Thus, the P/B ratio is:
P/B Ratio = Stock Price / Book Value per Share = $130 / $20 = 6.5
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The enterprise value (EV) can be approximated as:
- Total Indebtedness: $11.3 billion
- Cash and Cash Equivalents: $1.655 billion
Thus, EV is calculated as:
EV = Total Indebtedness - Cash and Cash Equivalents = $11,300 million - $1,655 million = $9,645 million
For the EBITDA, for the nine months ended September 30, 2024, the adjusted EBITDA was $2.571 billion.
The EV/EBITDA ratio is:
EV/EBITDA = EV / EBITDA = $9,645 million / $2,571 million ≈ 3.75
Stock Price Trends
Over the past year, the stock price has shown a trend of increase, starting from approximately $108 in October 2023 to around $130 as of September 30, 2024.
Dividend Yield and Payout Ratios
The declared cash dividends per share for the year were $0.45. With a current stock price of $130, the dividend yield is:
Dividend Yield = Annual Dividends / Stock Price = $0.45 / $130 ≈ 0.35%
The payout ratio based on the EPS of $4.09 is:
Payout Ratio = Dividends / EPS = $0.45 / $4.09 ≈ 11%
Analyst Consensus on Stock Valuation
As of the latest reports, the analyst consensus on the stock is as follows:
- Buy: 8 analysts
- Hold: 5 analysts
- Sell: 2 analysts
| Metric | Value |
|---|---|
| P/E Ratio | 31.8 |
| P/B Ratio | 6.5 |
| EV/EBITDA Ratio | 3.75 |
| Stock Price (Sept 30, 2024) | $130 |
| Dividend Yield | 0.35% |
| Payout Ratio | 11% |
| Analyst Consensus (Buy/Hold/Sell) | 8/5/2 |
Key Risks Facing Hilton Worldwide Holdings Inc. (HLT)
Key Risks Facing Hilton Worldwide Holdings Inc.
The financial health of Hilton Worldwide Holdings Inc. is influenced by various internal and external risk factors that can affect its operations and profitability. Below are key risks identified.
Industry Competition
The hospitality industry is characterized by intense competition. In 2024, Hilton reported a 1.0% increase in Revenue Per Available Room (RevPAR) at comparable franchised hotels, while managed hotels saw a 2.7% increase. This competitive landscape pressures pricing and occupancy rates, potentially impacting revenue.
Regulatory Changes
Changes in regulations, especially related to health and safety standards, can impose additional operational costs. For instance, compliance with local regulations in various countries can lead to increased operational expenditures, affecting overall profitability.
Market Conditions
Market conditions significantly impact demand for hotel rooms. Economic downturns or geopolitical tensions can lead to reduced travel. For example, the ongoing military conflict in Israel affected operations, leading to decreased revenues from specific regions.
Operational Risks
Operational risks include disruptions due to renovations or closures. Hilton's owned and leased hotels reported a 1.5% decrease in revenues for the three months ended September 30, 2024, primarily due to unfavorable foreign currency fluctuations and ongoing renovations.
Financial Risks
As of September 30, 2024, Hilton's total indebtedness was approximately $11.3 billion. High levels of debt can lead to increased interest expenses, which were $140 million for the three months ended September 30, 2024. Increases in interest rates can further escalate these costs, impacting cash flow and financial stability.
Strategic Risks
Strategic risks involve the potential failure to effectively implement business strategies. For instance, Hilton's cash flow from operations decreased to $1.431 billion for the nine months ended September 30, 2024, down from $1.481 billion in the previous year, indicating potential challenges in executing growth strategies.
Mitigation Strategies
Hilton has undertaken several strategies to mitigate these risks, including diversifying its portfolio and enhancing its brand presence globally. As of September 30, 2024, Hilton had 820 managed and 7,431 franchised properties, which helps spread operational risks. Additionally, the company maintains a robust liquidity position with $1.655 billion in cash and cash equivalents.
| Risk Factor | Description | Financial Impact |
|---|---|---|
| Industry Competition | Intense competition affecting pricing and occupancy | 1.0% increase in RevPAR |
| Regulatory Changes | Increased operational costs due to compliance | Variable |
| Market Conditions | Economic downturns reducing travel demand | Revenue decrease from affected regions |
| Operational Risks | Disruptions from renovations or closures | 1.5% decrease in owned and leased hotel revenues |
| Financial Risks | High debt levels increasing interest expenses | $11.3 billion total indebtedness |
| Strategic Risks | Challenges in executing growth strategies | Decrease in cash flow from operations |
Future Growth Prospects for Hilton Worldwide Holdings Inc. (HLT)
Future Growth Prospects for Hilton Worldwide Holdings Inc.
Analysis of Key Growth Drivers
The company has identified several growth drivers that are expected to enhance its market position. These include:
- Expanding Franchise and Licensing Revenue: Franchise and licensing fees increased to $698 million for the three months ended September 30, 2024, up from $643 million in the same period of 2023, marking an increase of 8.6%. For the nine months, the revenue rose to $1.958 billion from $1.769 billion, a growth of 10.7%.
- Management Fees Growth: Base and other management fees increased to $88 million for the three months ended September 30, 2024, from $81 million in 2023, representing an 8.6% increase. For the nine months, fees rose to $287 million compared to $247 million, or 16.2%.
- Incentive Management Fees: These fees increased to $66 million for the third quarter of 2024, up from $63 million in 2023, a 4.8% increase. For the nine months, the increase was to $204 million from $197 million, a growth of 3.6%.
Future Revenue Growth Projections and Earnings Estimates
Revenue for the third quarter of 2024 totaled $2.867 billion, compared to $2.673 billion for the same period in 2023, indicating an overall increase of 7.3%. For the nine months ended September 30, 2024, total revenues reached $8.391 billion, compared to $7.626 billion in 2023, a growth of 10.0%.
Net income for the third quarter of 2024 was $344 million, down from $379 million in 2023, while for the nine months, net income was $1.034 billion, an increase from $1.001 billion in the previous year.
Strategic Initiatives or Partnerships
The company has made significant investments in strategic partnerships and acquisitions. In 2024, the company completed the acquisition of the Graduate brand and a controlling financial interest in the Sydell Group, enhancing its portfolio and market reach. Additionally, the company aims to leverage its co-branded credit card arrangements, contributing to increased licensing fees, which saw an increase of $23 million and $95 million during the three and nine months of 2024, respectively.
Competitive Advantages
The company's competitive advantages include:
- Strong Brand Portfolio: The management and franchise segment includes 820 managed and 7,431 franchised properties, totaling 1,233,343 rooms.
- High Occupancy Rates: As of September 30, 2024, occupancy rates in the Americas reached 72.7%, while Europe saw rates of 81.3% and the Middle East/Africa at 70.5%.
- Robust Cash Position: The company reported total cash and cash equivalents of $1.655 billion, including $75 million of restricted cash as of September 30, 2024.
Financial Summary Table
| Metric | Q3 2024 | Q3 2023 | Change (%) | 9M 2024 | 9M 2023 | Change (%) |
|---|---|---|---|---|---|---|
| Total Revenue | $2.867 billion | $2.673 billion | 7.3% | $8.391 billion | $7.626 billion | 10.0% |
| Net Income | $344 million | $379 million | -9.2% | $1.034 billion | $1.001 billion | 3.3% |
| Franchise Fees | $698 million | $643 million | 8.6% | $1.958 billion | $1.769 billion | 10.7% |
| Management Fees | $154 million | $144 million | 6.9% | $491 million | $444 million | 10.6% |
| Cash and Cash Equivalents | $1.655 billion | N/A | N/A | N/A | N/A | N/A |
Hilton Worldwide Holdings Inc. (HLT) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Hilton Worldwide Holdings Inc. (HLT) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Hilton Worldwide Holdings Inc. (HLT)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Hilton Worldwide Holdings Inc. (HLT)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.