Ajax-Loading

Company Selected - Hilton Worldwide Holdings Inc - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in USD, Thousands06/30/202603/31/202612/31/202509/30/2025View Chart

Hid Net Income

1,584,0001,544,0001,461,0001,672,000

Hid Depreciation

209,000129,000120,000112,000

Hid Stock Based Compensation

185,000179,000170,000171,000

Hid Other Non-Cash Items

-321,000-199,000-211,000-55,000

Hid [-] Change In Working Capital

398,000582,000525,000794,000

HidHid Change Receivables

- - - -

HidHid Change To Inventory

- - - -

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

54,00060,00064,000-186,000

[-] Total Cash From Operating Activities

2,109,0002,295,0002,129,0002,508,000

Hid Capital Expenditures

-120,000-134,000-165,000-161,000

Hid Investments

-42,000-79,000-132,000-209,000

Hid Other Cashflows From Investing Activities

-22,00034,000107,000161,000

[-] Total Cashflows From Investing Activities

-184,000-179,000-190,000-209,000

Hid Net Borrowings

2,175,000961,000959,000453,000

Hid (+)Sale or (-)Purchase Of Stock

-3,325,000-3,128,000-3,182,000-3,169,000

Hid Dividends Paid

-139,000-141,000-143,000-145,000

Hid Other Cashflows From Financing Activities

-10,00011,00018,00038,000

[-] Total Cashflows From Financing Activities

-1,299,000-2,297,000-2,348,000-2,823,000

Hid Begin Period CashFlow

619,000970,0001,126,000448,000

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

445,000-351,000-156,000678,000

[-] End Period Cash Flow

1,064,000619,000970,0001,126,000

Free Cash Flow to the Firm (FCFF)

2,492,5072,641,2822,432,2952,810,135

Free Cash Flow to Equity (FCFE)

4,164,0003,122,0002,923,0002,800,000