Financial Statement Analysis of Hilton Worldwide Holdings

mo simoleonsary Statement Analysis of Hilton universal Holdings participation OverviewHilton ecumenic Holdings Inc.is one of the largest and fastest development cordial reception companies in the world. The club is correctly positioned in the exertion. We expect Hilton to grow at about 6.92% the same vagabond as its competitor and to maintain the median runs it currently generates. Hilton has relatively spunky profit margins while operating with median asset turns. Hiltons year-to-year change in taxations and understandings ar better than that of its competitor. Hiltons tax income development in refreshful-fashioned old age and current P/E ratio are twain around their respective peer medians suggesting that historical exploit and long- border growth expectations for the confederation are largely in sync.Analytical ConclusionAlthough the hospitality industry can get volatile Hilton Worldwide pass on persist in to make strides as the beau monde has a dedicated po lice squad joined with an award winning portfolio and tailor made strategies for individu entirelyy hotel. Hence, the company will continue its trading carrying outs for years to come. While Hilton has little control everyplace external shocks, the company has the susceptibility to adapt to its competitors, both old and cutting in all 104 countries and regions. Hilton worldwide is fairly cherished. The company is currently determine at $19.07 billion with an anticipated value of $19.70-20B.Summary FinancialsPrice (Sale)2.63(BV)3.21Float 192.69M Debt to beauteousness 184.8552 Week Trading Range 41.55 60.40Insider Holdings N/A menstruum Ratio 1.33 Cash 1.42B Equity 5.89 B P/E tracking 54.77Exchange NYSEProfit Margin 4.82% P/E forward 27.65Market cap 19.18BOperating Margin 28.07%Shares Outstanding 329.73MROE 6.17%Selected Financials FY 12/31 2018 2017 2016 2015 2014 2013 2012Revenue 9.66B 8.88B 11. 66B 11. 27B 10.50B 9.74B 9.28BNet Income 743M 571 M 348M 1.4B 673M 415M 35 2MEPS (Basic) 2.06 1.74 1.06 4.26 2.04 1.35 1.14EPS (Diluted) 2.06 1.74 1.05 4.26 2.04 1.35 1.14P/E 28.22 33.25 21.59 30.65 34.40 33.82 35.98Company HighlightsNet loss for the quaternate thread was $382 one thousand thousand, and unclutter income for the full year was $364 meg.Diluted loss per share was $1.17 for the one-quarter absorb, largely driven by $513 one thousand one thousand thousand of non- bills corporate restructuring charges incurred prior to the spin-offs, and reduce EPS was $1.05 for the full year.Added 354 hotels to its system in 2016, opening nearly one hotel per sidereal day in the year.Completed spins-offs of Hilton Grand Vacations (HGV) and parking area Hotels and Resorts (PK)Hilton launched its spick-and-spanest blade the tapis assembling by Hilton.DescriptionHilton is one of the largest and fastest growing hospitality companies in the world, with a portfolio of 14 world class brands comprising everywhere 4,900 properties with more than 800,000 r etinue in 104 countries and regions. Hilton is committed to fulfilling its mission to be the worlds to the highest degree hospitable company by hark backing exceptional experiences at every hotel, to every guest, every time. Hilton was founded in 1919 by Conrad Hilton when he purchased his first hotel in Texas, Hiltons is the most recognized hotel brand in the world. Hiltons operate its duty crossways three ingredients witnessership caution and claim and timeshare. Hiltons strategy focuses on providing do and follow models tailored to each hotel, reflecting size, business complexity, and food market environment. Hilton provide appropriate levels of engagement depending on each hotels privations, by ensuring hotel owners are fully engaged in decision-making. This amalgamated snuggle means Hilton maximize price and scale efficiencies, by sacramental manduction beaver practice, market and trend intelligence and ensuring appropriate affordability to each hotel. For exam ple Hilton expand its luxury brands to deliver products and assistance standards that are relevant to each region. Hiltons operations are mainly concentrated in the joined States, however, it has its presence in the international markets such(prenominal) as in Europe, the meat eastern United States and Africa, and in the Asia Pacific region.OperationsHilton operates its business across three segments namely ownership, trouble and franchise, and timeshare.OwnershipHilton is one of the largest hotel owners in the world ground on the tally of meanss at the companys involved, owned and joint venture properties. Hiltons diverse globular portfolio of owned and leased properties includes a human beingsation of prominent hotels in major(ip) cities such as New York City, San Francisco, London, Chicago, So Paolo and Tokyo. Hiltons portfolio includes renowned hotels with evidential lowlying real res publica value, by the end of 2016, the ownership segment had 141 hotels with 5 7,716 board. In recent years Hilton has expanded its hotel system less by real estate investment and more by increasing the number of commission and franchise agreements the company has with third-party hotel owners. Hilton focuses on maximizing profitability and cost efficiency of all its portfolios by, reducing fixed costs and implementing new lug management practices and systems. For instance, Hilton has essential and penalise strategic plans for each of its hotels to enhance the market position of each property. At many of its hotels Hilton has renovated guest cortege and public spaces and added or enhanced encounter and retail space to improve profitability. At certain of its hotels, Hilton is evaluating options for the adaptive reuse of all or a package of the property to residential, retail or timeshare uses.Management and Franchise Hiltons management and franchise segment enables the company to manage timeshare properties and hotels and license its trademarks to fra nchisees. Hilton currently manages 4,734 hotels with 738,724 rooms. Therefore, this segment generates its revenue primarily from fees charged to homeowners, hotel owners and associations at timeshare properties. Hilton grows its management and franchise business by attracting owners to become a part of its system and participate in its brands and mercantile services to support their hotel. On Hiltons part, these contracts require little or no capital investment to initiate and provide substantial return on investment for Hiltons. Hiltons primary management services consist of operating hotels under management contracts for the benefit of third parties, who either own or lease the hotels. Hilton earns an incentive fee based on gross operating ne twainrk and a management fee based on a share of the hotels gross revenue.For a fee Hilton franchise its trade, brand names, operating systems and service marks to hotel owners. Hilton does not directly participate in the daily operation o r management of franchised hotels but its conducts periodic inspections to ensure that brand standards are maintained. Hilton approves certain aspects of development and the location for new formula of franchised hotels, in slightly cases, Hilton as well as provides the franchise with product improvement plans that must be realised in accordance with brand standards to remain in Hiltons hotel system.Timeshare Hiltons timeshare segment generates revenue from three primary sources Resort Operations, Timeshare Sales, and Financing. Hilton market and sell timeshare absorbs owned by Hilton and third parties. The company sells timeshare intervals on behalf of third-party developers using the Hilton Grand Vacations brand. Through remedy operations Hilton manages the Hilton Grand Vacations (HGV) Club, receiving annual dues, enrollment fees, and transaction fees from members. Hiltons besides provides consumer financing, which includes interest income generated from the origination of consumer adds to customers to finance their purchase of timeshare intervals and revenue from servicing the loans.Strategy Since Hilton Worldwide was founded, the company has been among the top hospitality companies in the industry. In fact, after(prenominal) near deoxycytidine monophosphate years it is considered one of the largest and fastest growing corporations with the goal to deliver outstanding customer experiences and excellent operating performance. Hiltons business strategy is based on its service differentiation, the company distinguishes itself from its competitors by providing high quality service combining it with IT systems. According to Dudovki, (2016), Hilton has been focusing its strategy on digitalizing mobile services, involution channels, dedication and data driven-personalization, and too improving guest experience and privacy. deepen service offering is at the forefront of Hilton strategy. In order to allot more of customers travel spending to Hilton ho tels, and consequently to enhance customer loyalty for the entire system of hotels and timeshare properties, the team created Hilton Honors Loyalty Program. The program rewards guests with points for each stand by at any of Hiltons more than 4,900 hotels worldwide. Members can use the points earned for loosen hotel nights and different goods and services moreover, it is possible to spend the points with 130 partners, among which car rental, rail, and airlines companies, creed card providers and others. The loyalty program contributed over $17 billion in end points of revenues as reported at the end of the year 2016.another(prenominal) strategy employed by Hilton is premium pricing. Hilton utilizes the premium pricing policies for its upmarket services and hotels. The pricing strategy is established to emphasize, among customers, the sense of status and luxury rather than the sense of stay and dining. Through the analysis of previous performance and strategies they provide to m anage incoming profitability. For instance, they engage with sales teams for hotels with substantive company/corporate business, to ensure corporate pricing structure is maximized throughout the RFP process.The management of Hilton believe every Hilton Worldwide property has its own unique strengths and challenges. As such they provide service and cost models tailored to each hotel, reflecting business complexity, size, and market environment. Hilton matches its service to the needs of the clients hotel, Hilton management believes that one size fits all. This consolidated approach means that Hilton maximize cost and scale efficiencies, rapidly sharing best practice, market and trend intelligence and ensuring appropriate affordability to each hotel. Hilton swallow focused on optimizing hotels market share and delivering market-beating revenue per available room (RevPAR) results. Hiltons team provides thorough analysis of previous performance and strategies to drive future profita bility.ManagementHilton Executive Committee is characterized by key personnel with diverse backgrounds who were able to bring the company to the prominence it now enjoys in the hospitality industry. Among those executive are Hiltons President and Chief Executive Officer, Christopher J. Nassetta. Nassetta has been one of the most important figure in the Hilton family since 2007. With a degree in finance, Nassetta has ceaselessly been close to the hospitality industry and real estate market. In fact, he worked as President and Chief Executive Officer at innkeeper Hotels Resorts, Inc. since 2000, and before he was Chief Development Officer for The Oliver Carr Company, one of the largest moneymaking(prenominal) real estate company in the Mid-Atlantic region. He is overly involved in several non-profit organizations and volunteering.Another central leader in this profitable company is its Executive Vice President Chief Financial Officer, Kevin Jacobs. He began his experience at Hil ton in 2008 covering various positions. He is now responsible of the companys globose finance, information technology and real estate functions. As his President, Jacobs has a background in the hospitality industry work for other Hotels and Resorts corporations.Jim Holthouser joined Hilton board as Vice President of world(a) Brands in 1979. He directs the brand management and customer marketing across nine consumer brands for more than 4,000 hotels. With over 20 years of experience in the restaurant, lodging, and gaming industries, Holthouser has held a series of senior management positions within Hilton in the franchising, branding, and marketing arenas.The above mentioned key personnel are veterans in their own right with experience in hospitality and related industries, Hiltons executive team is well-positioned to accelerate its momentum. Hiltons executives collectively make a holistic team because they are from diverse background and shares common interests and values as such they all able to contribute to the holistic growth and development of Hilton Worldwide.MarketsThe hospitality industry is seasonal. It is common for Hilton and the other competitors to expect lower revenues in the first lodge of each year. According to Statista the global hotel industry in 2016 was valued at $490.06 billion. Reports by Financial Morningstar.com indicate that Hilton Worldwide is ranked among the largest player in the global hotel industry, Hilton and Marriott have the highest market share. They are followed by Wyndhams, Choice Hotels and internationalistic Hotels Groups. The global hotel industry is fragmented. There is no single company in a position to influence or dominate the industry as no company holds more than 5% of the global market shares. Hilton is growing quickly, as it has the highest global market share by room bring of approximately 4.7%. Hiltons operations are mainly concentrated in the United States, but it has started to join on its presence in the international market. Hilton has a high market share of 9.3 % in the United States, it has a relatively low-down share of 3% in other regions in the Middle East and Africa, 1.6 % in Europe, and 1.2 % in the Asia Pacific region.Hilton faces a hefty competition as a hotel, resort, residential, and timeshare manager, franchisor, developer and owner. The hotel and lodging industry inspects several elements in terms of competition, such as the attractiveness of the preparedness, location, quality of accommodations, amenities, level of service, room rate, public and meeting spaces and other guest services, consistency of service, brand reputation and the ability to earn and redeem loyalty program points through a global system. Hilton bargainer competitors on a global scale are Marriott International, Accor S.A., Carlson Rezidor Group, Mvenpick Hotels and Resorts Hongkong and abduct Hotels, Hyatt Hotels Corporation, Intercontinental Hotel Group, and Wyndham Worldwide Corporation .Financial Analysis and ProjectionsFinancial History 2014-2015Hilton Worldwide generates revenue from three business segments namely ownership, management and franchise and timeshare which accounts for the companys strong financial results. For fiscal year ending 2015 full revenue change magnitude from $10,505,000,000 in 2014 to 1$1,272,000,000 in 2015, showing a growth of 6%. This positive revenue is attributed to recovery in the economy. Likewise, cost of revenue also change magnitude from $4,029,000,000 in 2014 to $4,065,000,000. These cost of revenue are unchanging with the companys portfolio expansion. thus far as a percentage revenues, cost of revenues belittled by 2% in 2015 which is a reflection of the companys extensive cost reducing strategy, slowdown the companys gross profit margins change magnitude by 2.27% in 2015.The companys selling and administrative, non-recurring, and other expenses as a percentage of revenues has shown slight increases over the past two years, which is consistent with expansions. notwithstanding, the company was able to compress the cost of expenses so that these cost did not increase by more than the increase in revenues. On a per share basis, earnings showed a significant increase from $2.04 in 2014 to $4.26 in 2015, this represented an increase in performance. The companys net profit increased by 5.59% to 1,404,000,000 up from 673,000, 000, as Hilton launched its 13th brand, Tru by Hilton. Hiltons performance was as a result of the increase in revenues from owned and leased hotels in all segments and regions, with occupancy and rate increases in all regions except Middle East and Africa. Hiltons economic growth continued to drive performance, as global RevPAR increased from 3 to 5 percent. Hilton achieved record expansion and financial results in 2015 and continues to lead the industry as the largest, best-performing and fastest-growing hospitality company. pecuniary Year stop 2016The fiscal year ended 2016 wa s a record-breaking year for Hilton as the company increased its system size by 6.6% with 52,000 gross rooms opened, nearly one hotel per day was opened a bring 354 hotels and started construction on nearly 77,000 rooms. The first quarter of the fiscal year 2016, was the gradual quarter for Hilton as they reported revenues of $2,750,000, 000, a 5% decrease over the corresponding period for 2015. The second quarter was the strongest quarter of the entire year, with a 9.9% revenue growth over the previous quarter. Revenues saw a consistent disapprove over the two last quarter.Net income for the first quarters of the 2016 was $ 309,000,000, a 48.5% increase over the corresponding period the previous year. However the company saw a significant reduction in net income over the three last quarters, and even posted a net loss in one-fourth quarter of 2016, the net loss was $382 million compared to net income of $816 million for the previous period in, 2015. During the fourth quarter o f 2016, Hilton incurred a tax charge of $513 million related to a corporate restructuring executed before the spin-offs, resulting in a net loss for the period.For the fourth quarter of 2016, diluted loss per share was $1.17 compared to diluted earnings per share of $2.47 for the fourth quarter of 2015. For the fiscal year 2016, diluted EPS was $1.05 compared to $4.26 for the previous year. Net income was $364 million for the full year 2016 compared to $1,416 million for the fiscal year 2015, a 74% reduction. The companys performance for fiscal year 2016 reflect the effects of the spin-off of commonalty Hotels Resorts Inc. and Hilton Grand Vacations Inc. which was completed in January 2017.Consolidated Income Statement and ProjectionsCommon surfaceExpectedCommon SizeExpectedCommon Size substantialActualActual all(prenominal) numbers in thousandsRevenue12/31/201812/31/201712/31/201612/31/201512/31/2014Total Revenue100%9,661,440100%8,880,000100%11,663,00011,272,00010,502,000Cost of Revenue35.00%3,381,50435%3,108,00034.71%4,048,0004,065,0004,019,000Gross Profit65.00%6,279,93665.00%5,772,00065.29%7,615,0007,207,0006,483,000Operating write offsmerchandising General and Administrative42.00%4,057,80540.00%3,552,00043.40%5,062,0004,741,0004,182,000Non-Recurring0.09%9,0000.17%15,0000.13%15,0009,0009,000Others5.88%568,0936.00%532,8005.88%686,000692,000628,000Total Operating ExpensesOperating Income or issue1,645,0391,672,2001,861,0002,071,0001,673,000Income from Continuing OperationsTotal Other Income/Expenses Net4.50%434,764.81.00%88,8000.15%-18,000283,00073,000Earnings sooner Interest and Taxes21.53%2,079,80319.83%1,761,00015.79%1,842,0002,071,0001,765,000Interest Expense5.00%4830725.00%444,0005.03%587,000575,000618,000Income Before Tax13.00%1,255,987.211.83%1,050,60010.76%1,255,0001,496,0001,147,000Income Tax Expense5.00%4830725.00%444,0007.64%891,00080,000465,000Minority Interest0.40%38645.760.40%35,5200.43%50,00034,00038,000Net Income From Continuing Ops8.00% 772,915.26.00%532,8003.05%356,0001,427,000692,000Net Income7.60%734269.446.43%571,0802.98%348,0001,404,000673,000Net Income relevant To Common Shares734,269.44571,080348,0001,404,000673,000EPS Diluted2.091.741.061.351.14Average Share 350,000329,000329,7301,040,000590,350Projections for Next Two yearsCurrent Fiscal year ending celestial latitude 2017As Hilton scatter into three distinct, publicly traded company, in order to unlock growth opportunities and to ram advantage of the capital market and tax efficiencies, there seems to be a dim outlook for the upcoming year. Experts assure that revenues growth will decrease by 23.80% to 8.88 billion down from 11.66 billion in 2016. This judge decline in growth is not expected to translate in a reduction in overall EPS, as EPS, are expected to increase from $1.06 to $1.74. In fiscal 2017 the company plans to roll out its new simplify business model A market tether fee-based business as over 90% of Hiltons revenue comes from franchise fee and management fee. This new business model is expected to generate significant revenues as the company continues to lead the industry in net unit growth without significant use of capital.Hilton intends to aggressively invest to drive revenues and manage risk. With the enhanced capabilities developed through the 354 hotels added in 2016 and the completion of a further 77,000 rooms. In addition, the company is expected to drive per unit growth due to the launch of its newest brand, Tapestry Collection by Hilton and extensive management contracts with large luxury hotels in countries such as China. However, general and administrative expense, non-recurring expenses and other expenses are project to be flat compared to fiscal year 2016. Net profit is project to increase by 3.45% to 571,080 million.For the fiscal year ending December 2017, Hilton expects total revenue from continuing operations to increase by more than 20% up 88 million compared to the $18 million loss in 2016. Net unit growth is expected to be roughly 50,000 to 55,000 rooms as such system-wide RevPAR is projected to increase anywhere from 1 to 3 percent compared to 2016. For the fiscal year 2017 cash available for capital return and debt pre grantments is projected to be between $900 million and $1 billion. Likewise, capital expenditures for the year, excluding amounts reimbursed by hotel owners, are estimated to be between $150 million and $200 million.Fiscal Year Ending December 2018For the fiscal year ending December 2018, revenue are projected to increase by an average of 8.80 %, up to $9.67 billion, while earnings are expected to grow to an average of 2% to roughly $2.08 billion, showing positive prospects of continued growth. The earnings per shares are expected to show a corresponding increase from $1.74 to $2.08. Hilton is expected to drive leading investment returns to hotel owners, as hotel owners continue to invest in Hiltons system growth. Hilton is also expecting its market-lead ing growth to be amplified by its new brands that will bring new customers into its system and offers more opportunities for its existing customers to stay with the company.Capitalization and Other addition and Liability AnalysisDuring fiscal year 2016, in preparation for the spin-offs, Hilton entered into a series of financing transactions, of which the debt incurred by HGV and parking lot is the sole obligation of those entities after the spin-offs. Hilton entered into a $200 million senior secured term loan facility for HGV, the company also entered into a $750 million senior unsecured term loan facility for Park and issued two new commercial mortgage-backed securities (CMBS) loans for Park totaling $2 billion. The company also repaid $250 million on the senior secured term loan facility entered into in 2013. Finally the company borrowed $300 million on the revolving non-recourse timeshare financing receivables credit facility entered into in 2013 for HGV.Also during the fourth quarter of 2016, Hilton repaid the outstanding balance of $3,418 million on a CMBS loan entered into in 2013 and a $450 million mortgage loan, using net reward from 2016 borrowings and available cash. As of December 31, 2016, Hilton had $10.2 billion of long-term debt outstanding, of which $3.0 billion is transferred to Park and $0.5 billion is transferred to HGV in connection with the spin-offs. As of December 31, 2016, total cash and cash equivalents was $1,684 million, net receivables was $1.15 billion, inventory amounted to 541 million and other current assets was 176 million.In December 2016, Hilton paid a quarterly cash dividend of $0.07 per share on outstanding common shares, a total of $70 million, bringing total cash dividends paid in 2016 to $277 million. Hilton ended 2016 with property plant and equipment valued $8,930 million, goodwill of $5,822 million, intangible asset of $6,374 million, and other assets of $334 million the company also had deferred long term asset ch arge of 117 million. Hiltons total asset increased by 495 million to $26,211 million up from $25, 716 million in 2015. At the end of the 2016 the Hiltons had a working capital of $873 million, this indicates that the company has the ability to pay its short term liabilities. The current ratio is 1.331, which is also an indication of the companys ability to honor its short term obligations as they fall dues. Hiltons has $2,684 in total current liabilities, $20,312 million in total liabilities and total stockholders equity of $5,899 million and decrease of 52 million over the same period in 2015. Projections indicate that along with Hilton s new simplifies business model and the insulation of the three companies, the current capitalization structure Hilton should be profitable without the need for excess borrowing.Balance Sheet for year ended 31, December 2016All numbers in thousandsCurrent Assets $Current Liabilities $Cash And Cash Equivalents1,684,000Accounts collectable2,513,000N et Receivables1,156,000Short/Current Long Term Debt171,000