Free Trial

Marriott International (MAR) Financials

Marriott International logo
$259.92 -0.67 (-0.26%)
Closing price 04:00 PM Eastern
Extended Trading
$260.56 +0.64 (+0.25%)
As of 06:58 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Marriott International

Annual Income Statements for Marriott International

This table shows Marriott International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
753 859 808 1,459 1,907 1,273 -267 1,099 2,358 3,143 2,452
Consolidated Net Income / (Loss)
753 859 808 1,459 1,907 1,273 -267 1,099 2,358 3,083 2,375
Net Income / (Loss) Continuing Operations
753 859 808 1,459 1,907 1,273 -267 1,099 2,358 3,143 2,452
Total Pre-Tax Income
1,088 1,255 1,239 2,982 2,345 1,599 -466 1,180 3,114 3,378 3,151
Total Operating Income
1,159 1,350 1,424 2,504 2,366 1,800 84 1,750 3,462 3,864 3,767
Total Gross Profit
13,021 13,753 2,672 3,813 3,674 3,217 1,459 2,801 4,558 5,124 5,101
Total Revenue
13,796 14,486 15,407 20,452 20,758 20,972 10,571 13,857 20,773 23,713 25,100
Operating Revenue
13,796 14,486 15,407 20,452 20,758 20,972 10,571 13,857 20,773 23,713 25,100
Total Cost of Revenue
775 733 12,735 16,639 17,084 17,755 9,112 11,056 16,215 18,589 19,999
Operating Cost of Revenue
775 733 12,735 16,639 17,084 17,755 9,112 11,056 16,215 18,589 19,999
Total Operating Expenses
11,862 12,403 1,248 1,309 1,308 1,417 1,375 1,051 1,084 1,200 1,257
Selling, General & Admin Expense
659 634 743 921 927 938 762 823 891 1,011 1,074
Depreciation Expense
148 139 119 229 226 341 346 220 193 189 183
Total Other Income / (Expense), net
-71 -95 -185 478 -21 -201 -550 -570 -348 -486 -616
Interest Expense
115 167 234 288 340 394 445 584 403 565 695
Interest & Investment Income
36 45 44 78 125 39 -114 4.00 44 39 48
Other Income / (Expense), net
8.00 27 5.00 688 194 154 9.00 10 11 40 31
Income Tax Expense
335 396 431 1,523 438 326 -199 81 756 295 776
Basic Earnings per Share
$2.60 $3.22 $2.78 $3.89 $5.45 $3.83 ($0.82) $3.36 $7.27 $10.23 $8.36
Weighted Average Basic Shares Outstanding
289.90M 267.30M 290.90M 375.20M 339.67M 324.21M 324.41M 326.31M 308.12M 289.49M 275.70M
Diluted Earnings per Share
$2.54 $3.15 $2.73 $3.84 $5.38 $3.80 ($0.82) $3.34 $7.24 $10.18 $8.33
Weighted Average Diluted Shares Outstanding
289.90M 267.30M 290.90M 375.20M 339.67M 324.21M 324.41M 326.31M 308.12M 289.49M 275.70M
Weighted Average Basic & Diluted Shares Outstanding
289.90M 267.30M 290.90M 375.20M 339.67M 324.21M 324.41M 326.31M 308.12M 289.49M 275.70M
Cash Dividends to Common per Share
- - - $1.29 $1.56 $1.85 $0.48 - $1.00 $1.96 $2.41

Quarterly Income Statements for Marriott International

This table shows Marriott International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
692 757 866 765 755 564 772 584 359 665 763
Consolidated Net Income / (Loss)
673 757 726 752 848 564 772 584 455 665 763
Net Income / (Loss) Continuing Operations
692 757 866 765 755 564 772 584 359 665 763
Total Pre-Tax Income
891 844 964 989 581 727 1,040 786 598 764 1,054
Total Operating Income
996 951 1,096 1,099 718 876 1,195 944 752 948 1,236
Total Gross Profit
1,279 1,198 1,422 1,397 1,107 1,190 1,498 1,274 1,139 1,245 1,542
Total Revenue
5,923 5,615 6,075 5,928 6,095 5,977 6,439 6,255 6,429 6,263 6,744
Operating Revenue
5,923 5,615 6,075 5,928 6,095 5,977 6,439 6,255 6,429 6,263 6,744
Total Cost of Revenue
4,644 4,417 4,653 4,531 4,988 4,787 4,941 4,981 5,290 5,018 5,202
Operating Cost of Revenue
4,644 4,417 4,653 4,531 4,988 4,787 4,941 4,981 5,290 5,018 5,202
Total Operating Expenses
252 247 326 285 342 306 295 321 319 296 298
Selling, General & Admin Expense
236 202 240 239 330 261 248 276 289 245 245
Depreciation Expense
46 44 48 46 51 45 47 45 46 51 53
Total Other Income / (Expense), net
-105 -107 8.00 -110 -277 -149 -155 -158 -327 -184 -182
Interest Expense
115 126 - 146 - 163 173 179 - 192 203
Interest & Investment Income
8.00 16 6.00 8.00 9.00 10 14 14 10 10 16
Other Income / (Expense), net
2.00 3.00 2.00 28 7.00 4.00 4.00 7.00 16 -2.00 5.00
Income Tax Expense
218 87 238 237 -267 163 268 202 143 99 291
Basic Earnings per Share
$2.12 $2.44 $2.39 $2.52 $2.88 $1.94 $2.70 $2.08 $1.64 $2.40 $2.78
Weighted Average Basic Shares Outstanding
308.12M 303.35M 298.24M 293.69M 289.49M 285.62M 281.52M 277.89M 275.70M 273.90M 271.46M
Diluted Earnings per Share
$2.10 $2.43 $2.38 $2.51 $2.86 $1.93 $2.69 $2.07 $1.64 $2.39 $2.78
Weighted Average Diluted Shares Outstanding
308.12M 303.35M 298.24M 293.69M 289.49M 285.62M 281.52M 277.89M 275.70M 273.90M 271.46M
Weighted Average Basic & Diluted Shares Outstanding
308.12M 303.35M 298.24M 293.69M 289.49M 285.62M 281.52M 277.89M 275.70M 273.90M 271.46M
Cash Dividends to Common per Share
- $0.40 $0.52 $0.52 $0.52 $0.52 $0.63 $0.63 $0.63 $0.63 $0.67

Annual Cash Flow Statements for Marriott International

This table details how cash moves in and out of Marriott International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-22 -8.00 770 -458 -69 -107 641 527 -896 -159 59
Net Cash From Operating Activities
1,224 1,515 1,619 2,227 2,357 1,685 1,639 1,177 2,363 3,170 2,749
Net Cash From Continuing Operating Activities
1,224 1,515 1,619 2,227 2,357 1,685 1,639 1,187 2,363 3,170 2,749
Net Income / (Loss) Continuing Operations
753 859 808 1,459 1,907 1,273 -267 1,099 2,358 3,083 2,375
Consolidated Net Income / (Loss)
753 859 808 1,459 1,907 1,273 -267 1,099 2,358 3,083 2,375
Depreciation Expense
148 139 159 279 284 403 478 295 400 436 492
Non-Cash Adjustments To Reconcile Net Income
60 190 564 340 59 -285 288 -63 -346 -211 -636
Changes in Operating Assets and Liabilities, net
263 327 88 149 107 294 1,140 -144 -49 -138 518
Net Cash From Investing Activities
-313 367 -2,346 1,211 -52 -284 35 -187 -297 -465 -734
Net Cash From Continuing Investing Activities
-313 367 -2,346 1,211 -52 -284 35 -187 -297 -465 -734
Purchase of Property, Plant & Equipment
-411 -305 -199 -240 -556 -653 -135 -183 -332 -452 -750
Acquisitions
-249 -258 -2,392 - - - - - 0.00 -101 -26
Sale of Property, Plant & Equipment
469 765 278 1,605 527 446 268 52 15 132 52
Other Investing Activities, net
-122 44 -33 -154 -23 -77 -98 -56 20 -44 -10
Net Cash From Financing Activities
-933 -1,890 1,497 -3,896 -2,374 -1,508 -1,033 -463 -2,962 -2,864 -1,956
Net Cash From Continuing Financing Activities
-933 -1,890 1,497 -3,896 -2,374 -1,508 -1,033 -463 -2,962 -2,864 -1,956
Repayment of Debt
-7.00 -465 -350 -310 -526 -843 -1,895 -2,318 -969 -163 -395
Repurchase of Common Equity
-1,510 -1,917 -568 -3,013 -2,850 -2,260 -150 0.00 -2,566 -3,953 -3,762
Payment of Dividends
-223 -253 -374 -482 -543 -612 -156 0.00 -321 -587 -682
Issuance of Debt
629 790 2,855 60 1,646 2,348 1,271 1,943 983 1,918 2,948
Issuance of Common Equity
178 40 34 6.00 4.00 7.00 0.00 2.00 0.00 29 73
Other Financing Activities, net
- -85 -100 -157 -105 -148 -103 -90 -89 -108 -138

Quarterly Cash Flow Statements for Marriott International

This table details how cash moves in and out of Marriott International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-543 46 8.00 164 -377 82 -78 46 9.00 121 146
Net Cash From Operating Activities
441 887 651 881 751 779 772 880 318 647 643
Net Cash From Continuing Operating Activities
424 887 651 881 751 779 772 880 318 647 643
Net Income / (Loss) Continuing Operations
673 757 726 752 848 564 772 584 455 665 763
Consolidated Net Income / (Loss)
673 757 726 752 848 564 772 584 455 665 763
Depreciation Expense
188 65 70 69 232 116 74 71 279 136 143
Non-Cash Adjustments To Reconcile Net Income
-369 -2.00 -58 -24 -127 28 19 1.00 -684 -214 -265
Changes in Operating Assets and Liabilities, net
-68 67 -87 84 -202 71 -93 224 268 60 2.00
Net Cash From Investing Activities
-160 -59 -184 -120 -102 -95 -130 -164 -345 -143 -143
Net Cash From Continuing Investing Activities
-160 -59 -184 -120 -102 -95 -130 -164 -345 -143 -143
Purchase of Property, Plant & Equipment
-140 -95 -99 -124 -134 -109 -125 -174 -342 -135 -155
Sale of Property, Plant & Equipment
3.00 31 2.00 63 36 9.00 - 5.00 38 5.00 10
Other Investing Activities, net
-23 5.00 15 -59 -5.00 5.00 -5.00 5.00 -15 -13 2.00
Net Cash From Financing Activities
-824 -782 -459 -597 -1,026 -602 -720 -670 36 -383 -354
Net Cash From Continuing Financing Activities
-824 -782 -459 -597 -1,026 -602 -720 -670 36 -383 -354
Repayment of Debt
-416 -234 616 -639 94 -687 475 -992 809 -1,354 579
Repurchase of Common Equity
-1,331 -1,135 -911 -942 -965 -1,144 -1,012 -1,020 -586 -751 -749
Payment of Dividends
-126 -124 -157 -154 -152 -151 -179 -176 -176 -174 -183
Other Financing Activities, net
-1.00 -72 -7.00 -26 -3.00 -121 -4.00 -2.00 -11 -109 -1.00

Annual Balance Sheets for Marriott International

This table presents Marriott International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
6,833 6,082 24,140 23,846 23,696 25,051 24,701 25,553 24,815 25,674 26,182
Total Current Assets
1,610 1,384 3,371 2,740 2,706 3,127 2,825 3,626 3,313 3,311 3,485
Cash & Equivalents
104 96 858 383 316 225 877 1,393 507 338 396
Note & Lease Receivable
1,100 1,103 1,695 1,973 2,133 2,395 1,768 1,982 2,571 2,712 2,795
Prepaid Expenses
64 77 230 235 249 252 180 251 235 261 294
Plant, Property, & Equipment, net
1,460 1,029 2,335 1,793 1,956 1,904 1,514 1,503 1,585 1,581 1,833
Total Noncurrent Assets
3,763 3,669 18,434 19,313 19,034 20,020 20,362 20,424 19,917 20,782 20,864
Long-Term Investments
224 165 728 734 732 577 422 387 335 308 298
Noncurrent Note & Lease Receivables
215 215 245 142 125 117 159 144 152 138 136
Goodwill
894 943 7,598 9,207 9,039 9,048 9,175 9,073 8,872 8,886 8,731
Intangible Assets
1,351 1,451 9,270 8,544 - 8,641 8,989 8,926 8,747 9,190 9,488
Noncurrent Deferred & Refundable Income Taxes
819 672 116 93 171 154 249 228 240 673 650
Other Noncurrent Operating Assets
260 223 477 593 8,967 1,483 1,368 1,666 1,571 1,587 1,561
Total Liabilities & Shareholders' Equity
6,833 6,082 24,140 23,846 23,696 25,051 24,701 25,553 24,815 25,674 26,182
Total Liabilities
9,033 9,672 18,783 20,264 21,471 24,348 24,271 24,139 24,247 26,356 29,174
Total Current Liabilities
3,038 3,233 5,147 5,807 6,437 6,677 5,752 6,407 7,339 7,762 8,649
Short-Term Debt
324 300 309 398 833 977 1,173 805 684 553 1,309
Accounts Payable
605 593 687 783 767 720 527 726 746 738 763
Current Deferred Revenue
- - - 2,121 2,529 2,258 1,769 - 3,314 3,328 3,487
Current Employee Benefit Liabilities
799 861 1,174 1,214 1,345 1,339 831 1,187 1,299 1,390 1,449
Other Current Liabilities
633 527 1,111 1,291 963 1,383 1,452 3,689 1,296 1,753 1,641
Total Noncurrent Liabilities
5,995 6,439 13,636 14,457 15,034 17,671 18,519 17,732 16,908 18,594 20,525
Long-Term Debt
3,447 3,807 8,197 7,840 8,514 9,963 9,203 9,333 9,380 11,320 13,138
Noncurrent Deferred Revenue
1,657 1,622 2,675 3,402 3,663 4,300 6,044 - 4,339 4,696 5,135
Noncurrent Deferred & Payable Income Tax Liabilities
- 16 1,020 605 485 290 83 169 313 209 81
Other Noncurrent Operating Liabilities
891 994 1,744 2,610 2,372 3,118 3,189 8,230 2,876 2,369 2,171
Total Equity & Noncontrolling Interests
-2,200 -3,590 5,357 3,582 2,225 703 430 1,414 568 -682 -2,992
Total Preferred & Common Equity
-2,200 -3,590 5,357 3,582 2,225 703 430 1,414 568 -682 -2,992
Total Common Equity
-2,200 -3,590 5,357 3,582 2,225 703 430 1,414 568 -682 -2,992
Common Stock
2,807 2,826 5,813 5,775 5,819 5,805 5,856 5,897 5,970 6,056 6,184
Retained Earnings
4,286 4,878 6,501 7,242 8,982 9,644 9,206 10,305 12,342 14,838 16,531
Accumulated Other Comprehensive Income / (Loss)
-70 -196 -497 -17 -391 -361 -135 -342 -729 -647 -1,063
Other Equity Adjustments
- - - - - - - -14,446 -17,015 -20,929 -24,644

Quarterly Balance Sheets for Marriott International

This table presents Marriott International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
24,815 24,863 25,087 25,267 25,674 25,756 25,740 26,209 26,182 26,651 27,342
Total Current Assets
3,313 3,264 3,444 3,682 3,311 3,450 3,500 3,573 3,485 3,746 4,034
Cash & Equivalents
507 554 563 717 338 429 349 394 396 523 671
Note & Lease Receivable
2,571 2,462 2,565 2,703 2,712 2,747 2,847 2,920 2,795 2,899 2,983
Prepaid Expenses
235 248 316 262 261 274 304 259 294 324 380
Plant, Property, & Equipment, net
1,585 1,595 1,560 1,572 1,581 1,570 1,558 1,624 1,833 1,856 1,890
Total Noncurrent Assets
19,917 20,004 20,083 20,013 20,782 20,736 20,682 21,012 20,864 21,049 21,418
Long-Term Investments
335 334 311 311 308 302 304 307 298 300 298
Noncurrent Note & Lease Receivables
152 126 140 159 138 136 146 144 136 145 136
Goodwill
8,872 8,904 8,850 8,795 8,886 8,815 8,783 8,890 8,731 8,775 8,896
Intangible Assets
8,747 8,832 8,995 8,993 9,190 9,252 9,263 9,497 9,488 9,620 9,796
Noncurrent Deferred & Refundable Income Taxes
240 240 240 240 673 673 644 629 650 627 611
Other Noncurrent Operating Assets
1,571 1,568 1,547 1,515 1,587 1,558 1,542 1,545 1,561 1,582 1,681
Total Liabilities & Shareholders' Equity
24,815 24,863 25,087 25,267 25,674 25,756 25,740 26,209 26,182 26,651 27,342
Total Liabilities
24,247 24,723 25,311 25,928 26,356 27,372 27,831 28,630 29,174 29,819 30,306
Total Current Liabilities
7,339 6,969 7,520 7,677 7,762 8,170 8,283 8,518 8,649 8,284 8,199
Short-Term Debt
684 358 894 898 553 910 960 960 1,309 959 1,109
Accounts Payable
746 722 670 696 738 793 826 807 763 812 778
Current Deferred Revenue
3,314 3,381 3,372 3,367 3,328 3,331 3,383 3,402 3,487 3,523 3,579
Current Employee Benefit Liabilities
1,299 1,027 1,092 1,229 1,390 1,079 1,136 1,288 1,449 1,156 1,184
Other Current Liabilities
1,296 1,481 1,492 1,487 1,753 2,057 1,978 2,061 1,641 1,834 1,549
Total Noncurrent Liabilities
16,908 17,754 17,791 18,251 18,594 19,202 19,548 20,112 20,525 21,535 22,107
Long-Term Debt
9,380 10,299 10,403 10,870 11,320 11,748 12,183 12,671 13,138 14,103 14,546
Noncurrent Deferred Revenue
4,339 4,413 4,452 4,434 4,696 4,906 4,994 5,033 5,135 5,323 5,358
Noncurrent Deferred & Payable Income Tax Liabilities
313 307 285 359 209 194 219 185 81 65 59
Other Noncurrent Operating Liabilities
2,876 2,735 2,651 2,588 2,369 2,354 2,152 2,223 2,171 2,044 2,144
Total Equity & Noncontrolling Interests
568 140 -224 -661 -682 -1,616 -2,091 -2,421 -2,992 -3,168 -2,964
Total Preferred & Common Equity
568 140 -224 -661 -682 -1,616 -2,091 -2,421 -2,992 -3,168 -2,964
Total Common Equity
568 140 -224 -661 -682 -1,616 -2,091 -2,421 -2,992 -3,168 -2,964
Common Stock
5,970 5,911 5,957 6,001 6,056 5,983 6,035 6,130 6,184 6,140 6,198
Retained Earnings
12,342 12,975 13,544 14,142 14,838 15,251 15,844 16,251 16,531 17,022 17,602
Accumulated Other Comprehensive Income / (Loss)
-729 -647 -716 -849 -647 -794 -905 -714 -1,063 -962 -674
Other Equity Adjustments
-17,015 -18,099 -19,009 -19,955 -20,929 -22,056 -23,065 -24,088 -24,644 -25,368 -26,090

Annual Metrics And Ratios for Marriott International

This table displays calculated financial ratios and metrics derived from Marriott International's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.92% 5.00% 6.36% 32.74% 1.50% 1.03% -49.59% 31.09% 49.91% 14.15% 5.85%
EBITDA Growth
16.79% 15.29% 4.75% 118.58% -18.06% 131.51% -87.89% 259.89% 88.47% 12.06% -1.15%
EBIT Growth
16.82% 17.99% 3.78% 123.37% -19.80% 105.31% -97.62% 1,792.47% 97.33% 12.41% -2.72%
NOPAT Growth
16.34% 15.20% 0.50% 31.93% 57.05% 48.96% -97.95% 2,671.89% 60.84% 34.52% -19.49%
Net Income Growth
20.29% 14.08% -5.94% 80.57% 30.71% -66.49% -120.97% 511.61% 114.56% 30.75% -22.96%
EPS Growth
27.00% 24.02% -13.33% 40.66% 40.10% -58.74% -121.58% 507.32% 116.77% 40.61% -18.17%
Operating Cash Flow Growth
7.37% 23.77% 6.86% 37.55% 5.84% -57.02% -2.73% -28.19% 100.76% 34.15% -13.28%
Free Cash Flow Firm Growth
-16.41% 111.03% -702.63% 122.30% -16.87% -994.05% 175.25% -88.36% 90.75% 6.45% -5.35%
Invested Capital Growth
-2.88% -82.38% 6,466.85% -9.71% -0.36% 1.33% -55.10% 2.79% 0.18% 7.71% 2.05%
Revenue Q/Q Growth
2.53% 1.03% 0.55% 7.63% 0.24% 0.79% -23.23% 19.63% 7.65% 0.73% 1.35%
EBITDA Q/Q Growth
4.53% 1.47% 15.41% 20.44% -18.58% 219.02% -52.10% 54.51% 13.95% -5.01% 2.14%
EBIT Q/Q Growth
5.42% 1.62% 14.60% 22.30% -20.40% 197.36% -85.17% 76.18% 11.53% -6.54% 1.15%
NOPAT Q/Q Growth
4.22% 1.86% 10.37% -29.85% 44.67% 163.16% -88.04% 12.45% 8.80% 7.98% -13.88%
Net Income Q/Q Growth
6.51% 0.59% 9.49% -9.77% 11.91% -5.80% -251.70% 135.33% 9.52% 6.02% -14.20%
EPS Q/Q Growth
8.55% 2.94% -3.87% -8.13% 12.55% -3.11% -251.85% 135.21% 10.37% 8.07% -12.77%
Operating Cash Flow Q/Q Growth
-4.75% 11.89% -1.34% 2.91% 2.48% -4.41% -22.62% 54.66% 0.38% 10.84% -13.61%
Free Cash Flow Firm Q/Q Growth
36.28% -7.68% 2.34% 13.77% -18.58% -2,436.27% 450.26% 40.35% -10.36% 20.98% -8.50%
Invested Capital Q/Q Growth
-22.43% -42.02% -2.46% -9.45% -0.57% 193.50% 4.22% 1.80% 7.54% 4.62% 2.40%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
94.38% 94.94% 17.34% 18.64% 17.70% 30.68% 13.80% 20.21% 21.94% 21.61% 20.32%
EBITDA Margin
9.53% 10.47% 10.31% 16.97% 13.70% 22.48% 5.40% 14.83% 18.64% 18.30% 17.09%
Operating Margin
8.40% 9.32% 9.24% 12.24% 11.40% 17.17% 0.79% 12.63% 16.67% 16.29% 15.01%
EBIT Margin
8.46% 9.51% 9.28% 15.61% 12.33% 18.63% 0.88% 12.70% 16.72% 16.46% 15.13%
Profit (Net Income) Margin
5.46% 5.93% 5.24% 7.13% 9.19% 12.14% -2.53% 7.93% 11.35% 13.00% 9.46%
Tax Burden Percent
69.21% 68.45% 65.21% 48.93% 81.32% 159.22% 57.30% 93.14% 75.72% 91.27% 75.37%
Interest Burden Percent
93.23% 91.14% 86.70% 93.42% 91.60% 163.66% -501.08% 67.05% 89.66% 86.53% 82.96%
Effective Tax Rate
30.79% 31.55% 34.79% 51.07% 18.68% 40.78% 0.00% 6.86% 24.28% 8.73% 24.63%
Return on Invested Capital (ROIC)
78.26% 155.56% 15.65% 11.02% 18.26% 13.58% 0.38% 16.91% 26.80% 34.68% 26.65%
ROIC Less NNEP Spread (ROIC-NNEP)
76.52% 153.70% 13.26% 14.53% 18.04% 23.64% -1.88% 10.82% 23.80% 30.35% 22.94%
Return on Net Nonoperating Assets (RNNOA)
-119.92% -185.23% 75.80% 21.63% 47.42% 146.74% -47.75% 102.29% 211.14% -5,443.46% -155.94%
Return on Equity (ROE)
-41.66% -29.67% 91.45% 32.64% 65.68% 173.91% -47.37% 119.20% 237.94% -5,408.77% -129.29%
Cash Return on Invested Capital (CROIC)
81.18% 295.63% -178.35% 21.22% 18.62% -147.66% 76.43% 14.16% 26.62% 27.26% 24.63%
Operating Return on Assets (OROA)
17.13% 21.32% 9.46% 13.30% 10.77% 16.03% 0.37% 7.00% 13.79% 15.46% 14.65%
Return on Assets (ROA)
11.05% 13.30% 5.35% 6.08% 8.02% 10.45% -1.07% 4.37% 9.36% 12.21% 9.16%
Return on Common Equity (ROCE)
-41.66% -29.67% 91.45% 32.64% 65.68% 173.91% -47.37% 119.20% 237.94% -5,408.77% -129.29%
Return on Equity Simple (ROE_SIMPLE)
0.00% -23.93% 15.08% 81.46% 85.71% 362.16% -62.09% 77.72% 415.14% -452.05% -79.38%
Net Operating Profit after Tax (NOPAT)
802 924 929 1,225 1,924 2,866 59 1,630 2,622 3,527 2,839
NOPAT Margin
5.81% 6.38% 6.03% 5.99% 9.27% 13.67% 0.56% 11.76% 12.62% 14.87% 11.31%
Net Nonoperating Expense Percent (NNEP)
1.73% 1.86% 2.39% -3.52% 0.22% 3.52% 2.26% 6.09% 3.00% 4.34% 3.72%
Return On Investment Capital (ROIC_SIMPLE)
51.06% 178.73% 6.70% 10.36% 16.63% 12.31% 0.54% 14.11% 24.66% 31.51% 24.79%
Cost of Revenue to Revenue
5.62% 5.06% 82.66% 81.36% 82.30% 169.32% 86.20% 79.79% 78.06% 78.39% 79.68%
SG&A Expenses to Revenue
4.78% 4.38% 4.82% 4.50% 4.47% 8.95% 7.21% 5.94% 4.29% 4.26% 4.28%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
85.98% 85.62% 8.10% 6.40% 6.30% 13.51% 13.01% 7.58% 5.22% 5.06% 5.01%
Earnings before Interest and Taxes (EBIT)
1,167 1,377 1,429 3,192 2,560 3,908 93 1,760 3,473 3,904 3,798
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,315 1,516 1,588 3,471 2,844 4,714 571 2,055 3,873 4,340 4,290
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 5.61 13.02 15.88 138.17 96.68 36.98 81.12 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.45 1.09 1.95 2.28 1.70 4.63 3.93 3.77 2.22 2.76 3.08
Price to Earnings (P/E)
26.49 18.38 37.20 31.97 18.53 76.30 0.00 47.58 19.54 20.82 31.54
Dividend Yield
1.09% 1.55% 1.49% 1.01% 1.51% 2.52% 1.50% 0.00% 0.69% 0.88% 0.87%
Earnings Yield
3.77% 5.44% 2.69% 3.13% 5.40% 5.31% 0.00% 2.10% 5.12% 4.80% 3.17%
Enterprise Value to Invested Capital (EV/IC)
23.16 110.29 3.16 5.09 4.15 11.21 5.33 6.21 5.65 7.27 8.47
Enterprise Value to Revenue (EV/Rev)
1.70 1.36 2.40 2.63 2.10 5.60 4.79 4.38 2.66 3.23 3.63
Enterprise Value to EBITDA (EV/EBITDA)
17.79 12.95 23.28 15.49 15.34 49.81 88.70 29.51 14.28 17.66 21.23
Enterprise Value to EBIT (EV/EBIT)
20.04 14.26 25.87 16.84 17.04 60.09 544.62 34.46 15.92 19.64 23.99
Enterprise Value to NOPAT (EV/NOPAT)
29.16 21.25 39.81 43.89 22.68 82.84 861.39 37.21 21.09 21.74 32.08
Enterprise Value to Operating Cash Flow (EV/OCF)
19.11 12.96 22.84 24.14 18.51 34.45 30.90 51.53 23.40 24.18 33.14
Enterprise Value to Free Cash Flow (EV/FCFF)
28.11 11.18 0.00 22.78 22.24 0.00 4.32 44.43 21.24 27.66 34.73
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-1.71 -1.14 1.59 2.30 4.20 31.12 24.13 7.17 17.72 -17.41 -4.83
Long-Term Debt to Equity
-1.57 -1.06 1.53 2.19 3.83 28.34 21.40 6.60 16.51 -16.60 -4.39
Financial Leverage
-1.57 -1.21 5.72 1.49 2.63 12.41 25.46 9.46 8.87 -179.38 -6.80
Leverage Ratio
-3.77 -2.23 17.10 5.37 8.19 33.30 43.91 27.25 25.41 -442.89 -14.11
Compound Leverage Factor
-3.51 -2.03 14.83 5.02 7.50 27.25 -220.03 18.27 22.79 -383.21 -11.71
Debt to Total Capital
240.04% 794.39% 61.36% 69.70% 80.77% 187.92% 96.02% 87.76% 94.66% 106.09% 126.12%
Short-Term Debt to Total Capital
20.62% 58.03% 2.23% 3.37% 7.20% 16.78% 10.86% 6.97% 6.43% 4.94% 11.43%
Long-Term Debt to Total Capital
219.41% 736.36% 59.13% 66.33% 73.57% 171.14% 85.17% 80.79% 88.22% 101.15% 114.69%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-140.04% -694.39% 38.64% 30.30% 19.23% 12.08% 3.98% 12.24% 5.34% -6.09% -26.12%
Debt to EBITDA
2.87 2.71 5.36 2.37 3.29 9.28 18.17 4.93 2.60 2.74 3.37
Net Debt to EBITDA
2.62 2.54 4.36 2.05 2.92 8.60 15.90 4.07 2.38 2.59 3.21
Long-Term Debt to EBITDA
2.62 2.51 5.16 2.26 2.99 8.45 16.12 4.54 2.42 2.61 3.06
Debt to NOPAT
4.70 4.44 9.16 6.72 4.86 15.27 176.46 6.22 3.84 3.37 5.09
Net Debt to NOPAT
4.29 4.16 7.45 5.81 4.31 14.15 154.37 5.13 3.52 3.18 4.84
Long-Term Debt to NOPAT
4.30 4.12 8.83 6.40 4.43 13.90 156.51 5.73 3.58 3.21 4.63
Altman Z-Score
4.54 4.87 2.08 2.95 2.56 5.35 1.85 2.50 2.94 3.52 3.68
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.53 0.43 0.65 0.47 0.42 0.94 0.49 0.57 0.45 0.43 0.40
Quick Ratio
0.40 0.37 0.50 0.41 0.38 0.78 0.46 0.53 0.42 0.39 0.37
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
832 1,756 -10,582 2,360 1,962 -15,580 11,724 1,365 2,604 2,772 2,623
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 8,127.59% 1,628.02% 0.00% 898.47% 745.43% 990.63% 393.84%
Free Cash Flow to Firm to Interest Expense
7.24 10.52 -45.22 8.19 5.77 -39.54 26.35 2.34 6.46 4.91 3.77
Operating Cash Flow to Interest Expense
10.64 9.07 6.92 7.73 6.93 8.55 3.68 2.02 5.86 5.61 3.96
Operating Cash Flow Less CapEx to Interest Expense
11.15 11.83 7.26 12.47 6.85 7.50 3.98 1.79 5.08 5.04 2.95
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.02 2.24 1.02 0.85 0.87 1.72 0.42 0.55 0.82 0.94 0.97
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
9.19 11.64 9.16 9.91 11.07 21.73 6.19 9.19 13.45 14.98 14.70
Accounts Payable Turnover
1.33 1.22 19.90 22.64 22.04 47.76 14.61 17.65 22.03 25.05 26.65
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
273.63 298.27 18.34 16.12 16.56 30.57 24.98 20.68 16.57 14.57 13.70
Cash Conversion Cycle (CCC)
-273.63 -298.27 -18.34 -16.12 -16.56 -30.57 -24.98 -20.68 -16.57 -14.57 -13.70
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,010 178 11,689 10,554 10,516 21,172 9,507 9,772 9,790 10,545 10,761
Invested Capital Turnover
13.46 24.39 2.60 1.84 1.97 3.98 0.69 1.44 2.12 2.33 2.36
Increase / (Decrease) in Invested Capital
-30 -832 11,511 -1,135 -38 21,312 -11,665 265 18 755 216
Enterprise Value (EV)
23,390 19,631 36,974 53,768 43,632 58,050 50,649 60,648 55,297 76,658 91,096
Market Capitalization
19,947 15,785 30,054 46,647 35,333 47,912 41,572 52,290 46,075 65,431 77,343
Book Value per Share
($7.76) ($13.96) $13.72 $9.83 $6.52 $4.32 $1.33 $4.34 $1.79 ($2.32) ($10.77)
Tangible Book Value per Share
($15.69) ($23.27) ($29.48) ($38.86) ($19.97) ($103.91) ($54.68) ($50.92) ($53.87) ($63.87) ($76.33)
Total Capital
1,571 517 13,863 11,820 11,572 23,286 10,806 11,552 10,632 11,191 11,455
Total Debt
3,771 4,107 8,506 8,238 9,347 21,880 10,376 10,138 10,064 11,873 14,447
Total Long-Term Debt
3,447 3,807 8,197 7,840 8,514 19,926 9,203 9,333 9,380 11,320 13,138
Net Debt
3,443 3,846 6,920 7,121 8,299 20,276 9,077 8,358 9,222 11,227 13,753
Capital Expenditures (CapEx)
-58 -460 -79 -1,365 29 414 -133 131 317 320 698
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,208 -1,645 -2,325 -3,052 -3,214 -5,596 -2,631 -3,369 -3,849 -4,236 -4,251
Debt-free Net Working Capital (DFNWC)
-1,104 -1,549 -1,467 -2,669 -2,898 -5,146 -1,754 -1,976 -3,342 -3,898 -3,855
Net Working Capital (NWC)
-1,428 -1,849 -1,776 -3,067 -3,731 -7,100 -2,927 -2,781 -4,026 -4,451 -5,164
Net Nonoperating Expense (NNE)
49 65 121 -234 17 320 326 531 264 444 464
Net Nonoperating Obligations (NNO)
3,210 3,768 6,332 6,972 8,291 19,766 9,077 8,358 9,222 11,227 13,753
Total Depreciation and Amortization (D&A)
148 139 159 279 284 806 478 295 400 436 492
Debt-free, Cash-free Net Working Capital to Revenue
-8.76% -11.36% -15.09% -14.92% -15.48% -21.59% -24.89% -24.31% -18.53% -17.86% -16.94%
Debt-free Net Working Capital to Revenue
-8.00% -10.69% -9.52% -13.05% -13.96% -24.54% -16.59% -14.26% -16.09% -16.44% -15.36%
Net Working Capital to Revenue
-10.35% -12.76% -11.53% -15.00% -17.97% -33.85% -27.69% -20.07% -19.38% -18.77% -20.57%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.60 $3.22 $2.68 $3.66 $0.00 $7.66 ($0.82) $3.36 $7.27 $10.23 $8.36
Adjusted Weighted Average Basic Shares Outstanding
276.54M 253.48M 383.56M 357.44M 0.00 324.21M 324.41M 326.31M 308.12M 289.49M 275.70M
Adjusted Diluted Earnings per Share
$2.54 $3.15 $2.64 $3.61 $0.00 $7.60 ($0.82) $3.34 $7.24 $10.18 $8.33
Adjusted Weighted Average Diluted Shares Outstanding
276.54M 253.48M 383.56M 357.44M 0.00 648.43M 324.41M 326.31M 308.12M 289.49M 275.70M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $3.83 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
276.54M 253.48M 383.56M 357.44M 0.00 324.21M 324.41M 326.31M 308.12M 289.49M 275.70M
Normalized Net Operating Profit after Tax (NOPAT)
802 924 1,180 1,864 2,050 3,086 246 1,630 2,622 3,527 2,839
Normalized NOPAT Margin
5.81% 6.38% 7.66% 9.11% 9.88% 14.71% 2.32% 11.76% 12.62% 14.87% 11.31%
Pre Tax Income Margin
7.89% 8.66% 8.04% 14.58% 11.30% 15.25% -4.41% 8.52% 14.99% 14.25% 12.55%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
10.15 8.25 6.11 11.08 7.53 9.92 0.21 3.01 8.62 6.91 5.46
NOPAT to Interest Expense
6.98 5.53 3.97 4.25 5.66 7.27 0.13 2.79 6.51 6.24 4.09
EBIT Less CapEx to Interest Expense
10.65 11.00 6.44 15.82 7.44 8.87 0.51 2.79 7.83 6.34 4.46
NOPAT Less CapEx to Interest Expense
7.48 8.29 4.31 8.99 5.57 6.22 0.43 2.57 5.72 5.68 3.08
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
29.61% 29.45% 46.29% 33.04% 28.47% 96.15% -58.43% 0.00% 13.61% 19.04% 28.72%
Augmented Payout Ratio
230.15% 252.62% 116.58% 239.55% 177.92% 451.22% -114.61% 0.00% 122.43% 147.26% 187.12%

Quarterly Metrics And Ratios for Marriott International

This table displays calculated financial ratios and metrics derived from Marriott International's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
33.22% 33.72% 13.81% 11.58% 2.90% 6.45% 5.99% 5.52% 5.48% 4.79% 4.74%
EBITDA Growth
66.57% 60.73% 14.51% 15.78% -19.31% -6.97% 8.99% -14.55% 9.40% 8.63% 4.61%
EBIT Growth
56.18% 69.75% 15.34% 17.27% -27.35% -7.76% 9.20% -15.62% 5.93% 7.50% 3.50%
NOPAT Growth
38.73% 93.00% 12.52% 20.32% 39.30% -20.33% 7.47% -16.07% -45.40% 21.42% 0.87%
Net Income Growth
43.80% 100.80% 7.08% 19.37% 26.00% -25.50% 6.34% -22.34% -46.34% 17.91% -1.17%
EPS Growth
47.89% 113.16% 15.53% 29.38% 36.19% -20.58% 13.03% -17.53% -42.66% 23.83% 3.35%
Operating Cash Flow Growth
2.08% 122.86% 0.15% 0.80% 70.29% -12.18% 18.59% -0.11% -57.66% -16.94% -16.71%
Free Cash Flow Firm Growth
164.81% 9,741.83% -72.14% -111.72% -60.10% -64.50% 147.67% 294.74% 21.58% -76.53% -162.33%
Invested Capital Growth
0.18% 0.72% 5.68% 10.71% 7.71% 4.06% 1.96% 4.27% 2.05% 7.37% 12.72%
Revenue Q/Q Growth
11.48% -5.20% 8.19% -2.42% 2.82% -1.94% 7.73% -2.86% 2.78% -2.58% 7.68%
EBITDA Q/Q Growth
14.81% -14.08% 14.62% 2.40% -19.98% -0.94% 34.28% -19.72% 2.45% 3.34% 27.91%
EBIT Q/Q Growth
3.85% -4.41% 15.09% 2.64% -35.67% 21.38% 36.25% -20.68% -19.24% 23.18% 31.18%
NOPAT Q/Q Growth
8.32% 13.38% -3.23% 1.24% 25.41% -35.15% 30.53% -20.93% -18.42% 44.21% 8.43%
Net Income Q/Q Growth
6.83% 12.48% -4.10% 3.58% 12.77% -33.49% 36.88% -24.35% -22.09% 46.15% 14.74%
EPS Q/Q Growth
8.25% 15.71% -2.06% 5.46% 13.94% -32.52% 39.38% -23.05% -20.77% 45.73% 16.32%
Operating Cash Flow Q/Q Growth
-49.54% 101.13% -26.61% 35.33% -14.76% 3.73% -0.90% 13.99% -63.86% 103.46% -0.62%
Free Cash Flow Firm Q/Q Growth
-38.27% 6.49% -64.52% -150.24% 310.22% -5.25% 147.51% -60.50% 31.24% -81.71% -757.26%
Invested Capital Q/Q Growth
7.54% 1.22% 2.93% -1.18% 4.62% -2.22% 0.85% 1.06% 2.40% 2.88% 5.88%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
21.59% 21.34% 23.41% 23.57% 18.16% 19.91% 23.26% 20.37% 17.72% 19.88% 22.86%
EBITDA Margin
20.02% 18.15% 19.23% 20.18% 15.70% 15.86% 19.77% 16.34% 16.29% 17.28% 20.52%
Operating Margin
16.82% 16.94% 18.04% 18.54% 11.78% 14.66% 18.56% 15.09% 11.70% 15.14% 18.33%
EBIT Margin
16.85% 16.99% 18.07% 19.01% 11.90% 14.72% 18.62% 15.20% 11.95% 15.10% 18.40%
Profit (Net Income) Margin
11.36% 13.48% 11.95% 12.69% 13.91% 9.44% 11.99% 9.34% 7.08% 10.62% 11.31%
Tax Burden Percent
75.53% 89.69% 75.31% 76.04% 145.96% 77.58% 74.23% 74.30% 76.09% 87.04% 72.39%
Interest Burden Percent
89.28% 88.47% 87.80% 87.76% 80.14% 82.61% 86.74% 82.65% 77.86% 80.76% 84.93%
Effective Tax Rate
24.47% 10.31% 24.69% 23.96% -45.96% 22.42% 25.77% 25.70% 23.91% 12.96% 27.61%
Return on Invested Capital (ROIC)
26.98% 34.14% 31.39% 34.60% 40.10% 27.08% 32.69% 26.98% 20.97% 31.28% 30.82%
ROIC Less NNEP Spread (ROIC-NNEP)
26.07% 33.06% 30.30% 33.71% 38.14% 26.01% 31.69% 25.99% 20.03% 30.06% 29.85%
Return on Net Nonoperating Assets (RNNOA)
231.27% 308.41% 358.22% 1,574.76% -6,842.19% -382.33% -313.62% -199.57% -136.20% -164.41% -160.46%
Return on Equity (ROE)
258.24% 342.55% 389.61% 1,609.36% -6,802.09% -355.25% -280.93% -172.60% -115.23% -133.13% -129.64%
Cash Return on Invested Capital (CROIC)
26.62% 29.98% 25.96% 23.89% 27.26% 29.24% 31.27% 27.85% 24.63% 20.78% 15.07%
Operating Return on Assets (OROA)
13.90% 15.05% 16.67% 17.89% 11.17% 14.01% 17.91% 14.63% 11.56% 14.63% 17.81%
Return on Assets (ROA)
9.37% 11.94% 11.02% 11.94% 13.07% 8.98% 11.53% 8.98% 6.85% 10.29% 10.95%
Return on Common Equity (ROCE)
258.24% 342.55% 389.61% 1,609.36% -6,802.09% -355.25% -280.93% -172.60% -115.23% -133.13% -129.64%
Return on Equity Simple (ROE_SIMPLE)
0.00% 1,955.71% -1,243.75% -439.94% 0.00% -178.84% -140.41% -114.33% 0.00% -78.16% 0.00%
Net Operating Profit after Tax (NOPAT)
752 853 825 836 1,048 680 887 701 572 825 895
NOPAT Margin
12.70% 15.19% 13.59% 14.10% 17.19% 11.37% 13.78% 11.21% 8.90% 13.18% 13.27%
Net Nonoperating Expense Percent (NNEP)
0.90% 1.08% 1.09% 0.89% 1.96% 1.07% 1.00% 0.99% 0.94% 1.22% 0.97%
Return On Investment Capital (ROIC_SIMPLE)
7.08% 7.90% 7.45% 7.52% 9.36% 6.15% 8.03% 6.26% 5.00% 6.94% 7.05%
Cost of Revenue to Revenue
78.41% 78.66% 76.59% 76.43% 81.84% 80.09% 76.74% 79.63% 82.28% 80.12% 77.14%
SG&A Expenses to Revenue
3.98% 3.60% 3.95% 4.03% 5.41% 4.37% 3.85% 4.41% 4.50% 3.91% 3.63%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
4.25% 4.40% 5.37% 4.81% 5.61% 5.25% 4.71% 5.13% 4.96% 4.73% 4.42%
Earnings before Interest and Taxes (EBIT)
998 954 1,098 1,127 725 880 1,199 951 768 946 1,241
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,186 1,019 1,168 1,196 957 948 1,273 1,022 1,047 1,082 1,384
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
81.12 358.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.22 2.26 2.39 2.45 2.76 3.05 2.81 2.81 3.08 2.59 2.91
Price to Earnings (P/E)
19.54 18.31 18.60 18.76 20.82 24.87 22.63 24.46 31.54 25.72 29.41
Dividend Yield
0.69% 0.86% 0.90% 0.95% 0.88% 0.83% 0.91% 0.93% 0.87% 1.06% 0.94%
Earnings Yield
5.12% 5.46% 5.38% 5.33% 4.80% 4.02% 4.42% 4.09% 3.17% 3.89% 3.40%
Enterprise Value to Invested Capital (EV/IC)
5.65 6.05 6.39 6.80 7.27 8.27 7.79 7.86 8.47 7.22 7.64
Enterprise Value to Revenue (EV/Rev)
2.66 2.70 2.84 2.91 3.23 3.54 3.32 3.34 3.63 3.15 3.48
Enterprise Value to EBITDA (EV/EBITDA)
14.28 14.07 14.80 14.99 17.66 19.98 18.53 19.67 21.23 18.26 20.18
Enterprise Value to EBIT (EV/EBIT)
15.92 15.50 16.25 16.40 19.64 22.27 20.62 22.00 23.99 20.68 22.92
Enterprise Value to NOPAT (EV/NOPAT)
21.09 19.76 20.87 20.98 21.74 25.40 23.69 25.05 32.08 26.80 29.95
Enterprise Value to Operating Cash Flow (EV/OCF)
23.40 21.00 22.85 23.95 24.18 27.85 25.46 25.96 33.14 30.53 35.98
Enterprise Value to Free Cash Flow (EV/FCFF)
21.24 20.24 25.31 29.90 27.66 28.85 25.16 28.81 34.73 35.97 53.72
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
17.72 76.12 -50.43 -17.80 -17.41 -7.83 -6.29 -5.63 -4.83 -4.75 -5.28
Long-Term Debt to Equity
16.51 73.56 -46.44 -16.44 -16.60 -7.27 -5.83 -5.23 -4.39 -4.45 -4.91
Financial Leverage
8.87 9.33 11.82 46.72 -179.38 -14.70 -9.90 -7.68 -6.80 -5.47 -5.38
Leverage Ratio
25.41 26.20 32.11 124.45 -442.89 -34.29 -21.96 -16.70 -14.11 -10.95 -10.50
Compound Leverage Factor
22.69 23.18 28.19 109.21 -354.92 -28.33 -19.04 -13.80 -10.99 -8.85 -8.92
Debt to Total Capital
94.66% 98.70% 102.02% 105.95% 106.09% 114.64% 118.92% 121.60% 126.12% 126.64% 123.36%
Short-Term Debt to Total Capital
6.43% 3.32% 8.07% 8.09% 4.94% 8.24% 8.69% 8.56% 11.43% 8.06% 8.74%
Long-Term Debt to Total Capital
88.22% 95.39% 93.95% 97.87% 101.15% 106.39% 110.23% 113.03% 114.69% 118.57% 114.62%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
5.34% 1.30% -2.02% -5.95% -6.09% -14.64% -18.92% -21.60% -26.12% -26.64% -23.36%
Debt to EBITDA
2.60 2.50 2.56 2.58 2.74 2.97 3.00 3.25 3.37 3.44 3.53
Net Debt to EBITDA
2.38 2.29 2.37 2.35 2.59 2.79 2.86 3.08 3.21 3.25 3.31
Long-Term Debt to EBITDA
2.42 2.42 2.36 2.38 2.61 2.75 2.79 3.02 3.06 3.22 3.28
Debt to NOPAT
3.84 3.52 3.62 3.60 3.37 3.77 3.84 4.13 5.09 5.05 5.24
Net Debt to NOPAT
3.52 3.22 3.34 3.29 3.18 3.55 3.65 3.92 4.84 4.78 4.91
Long-Term Debt to NOPAT
3.58 3.40 3.33 3.33 3.21 3.50 3.56 3.84 4.63 4.73 4.87
Altman Z-Score
2.61 2.79 2.92 3.01 3.11 3.26 3.22 3.17 3.29 3.08 3.29
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.45 0.47 0.46 0.48 0.43 0.42 0.42 0.42 0.40 0.45 0.49
Quick Ratio
0.42 0.43 0.42 0.45 0.39 0.39 0.39 0.39 0.37 0.41 0.45
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
734 782 277 -139 293 278 687 271 356 65 -428
Operating Cash Flow to CapEx
321.90% 1,385.94% 671.13% 1,444.26% 766.33% 779.00% 617.60% 520.71% 104.61% 497.69% 443.45%
Free Cash Flow to Firm to Interest Expense
6.39 6.21 0.00 -0.95 0.00 1.70 0.00 1.52 0.00 0.34 -2.11
Operating Cash Flow to Interest Expense
3.83 7.04 0.00 6.03 0.00 4.78 0.00 4.92 0.00 3.37 3.17
Operating Cash Flow Less CapEx to Interest Expense
2.64 6.53 0.00 5.62 0.00 4.17 0.00 3.97 0.00 2.69 2.45
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.82 0.89 0.92 0.94 0.94 0.95 0.96 0.96 0.97 0.97 0.97
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
13.45 14.20 14.83 15.28 14.98 15.21 15.68 15.50 14.70 14.82 14.90
Accounts Payable Turnover
22.03 23.65 24.67 25.31 25.05 25.03 25.73 26.21 26.65 25.21 25.55
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
16.57 15.43 14.79 14.42 14.57 14.58 14.19 13.93 13.70 14.48 14.29
Cash Conversion Cycle (CCC)
-16.57 -15.43 -14.79 -14.42 -14.57 -14.58 -14.19 -13.93 -13.70 -14.48 -14.29
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,790 9,909 10,199 10,079 10,545 10,311 10,399 10,509 10,761 11,071 11,722
Invested Capital Turnover
2.12 2.25 2.31 2.45 2.33 2.38 2.37 2.41 2.36 2.37 2.32
Increase / (Decrease) in Invested Capital
18 71 548 975 755 402 200 430 216 760 1,323
Enterprise Value (EV)
55,297 59,902 65,197 68,509 76,658 85,291 81,041 82,603 91,096 79,910 89,517
Market Capitalization
46,075 50,133 54,774 57,769 65,431 73,364 68,551 69,673 77,343 65,671 74,831
Book Value per Share
$1.79 $0.45 ($0.74) ($2.22) ($2.32) ($5.66) ($7.32) ($8.60) ($10.77) ($11.49) ($10.82)
Tangible Book Value per Share
($53.87) ($57.11) ($59.56) ($61.86) ($63.87) ($68.91) ($70.50) ($73.91) ($76.33) ($78.21) ($79.07)
Total Capital
10,632 10,797 11,073 11,107 11,191 11,042 11,052 11,210 11,455 11,894 12,691
Total Debt
10,064 10,657 11,297 11,768 11,873 12,658 13,143 13,631 14,447 15,062 15,655
Total Long-Term Debt
9,380 10,299 10,403 10,870 11,320 11,748 12,183 12,671 13,138 14,103 14,546
Net Debt
9,222 9,769 10,423 10,740 11,227 11,927 12,490 12,930 13,753 14,239 14,686
Capital Expenditures (CapEx)
137 64 97 61 98 100 125 169 304 130 145
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3,849 -3,901 -3,745 -3,814 -4,236 -4,239 -4,172 -4,379 -4,251 -4,102 -3,727
Debt-free Net Working Capital (DFNWC)
-3,342 -3,347 -3,182 -3,097 -3,898 -3,810 -3,823 -3,985 -3,855 -3,579 -3,056
Net Working Capital (NWC)
-4,026 -3,705 -4,076 -3,995 -4,451 -4,720 -4,783 -4,945 -5,164 -4,538 -4,165
Net Nonoperating Expense (NNE)
79 96 99 84 200 116 115 117 117 160 132
Net Nonoperating Obligations (NNO)
9,222 9,769 10,423 10,740 11,227 11,927 12,490 12,930 13,753 14,239 14,686
Total Depreciation and Amortization (D&A)
188 65 70 69 232 68 74 71 279 136 143
Debt-free, Cash-free Net Working Capital to Revenue
-18.53% -17.58% -16.34% -16.20% -17.86% -17.61% -17.07% -17.68% -16.94% -16.16% -14.51%
Debt-free Net Working Capital to Revenue
-16.09% -15.08% -13.88% -13.16% -16.44% -15.83% -15.64% -16.09% -15.36% -14.10% -11.90%
Net Working Capital to Revenue
-19.38% -16.70% -17.78% -16.97% -18.77% -19.61% -19.57% -19.97% -20.57% -17.88% -16.21%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.12 $2.44 $2.39 $2.52 $2.88 $1.94 $2.70 $2.08 $1.64 $2.40 $2.78
Adjusted Weighted Average Basic Shares Outstanding
308.12M 303.35M 298.24M 293.69M 289.49M 285.62M 281.52M 277.89M 275.70M 273.90M 271.46M
Adjusted Diluted Earnings per Share
$2.10 $2.43 $2.38 $2.51 $2.86 $1.93 $2.69 $2.07 $1.64 $2.39 $2.78
Adjusted Weighted Average Diluted Shares Outstanding
308.12M 303.35M 298.24M 293.69M 289.49M 285.62M 281.52M 277.89M 275.70M 273.90M 271.46M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
308.12M 303.35M 298.24M 293.69M 289.49M 285.62M 281.52M 277.89M 275.70M 273.90M 271.46M
Normalized Net Operating Profit after Tax (NOPAT)
752 853 825 836 503 680 887 701 572 825 895
Normalized NOPAT Margin
12.70% 15.19% 13.59% 14.10% 8.25% 11.37% 13.78% 11.21% 8.90% 13.18% 13.27%
Pre Tax Income Margin
15.04% 15.03% 15.87% 16.68% 9.53% 12.16% 16.15% 12.57% 9.30% 12.20% 15.63%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
8.68 7.57 0.00 7.72 0.00 5.40 0.00 5.31 0.00 4.93 6.11
NOPAT to Interest Expense
6.54 6.77 0.00 5.72 0.00 4.17 0.00 3.92 0.00 4.30 4.41
EBIT Less CapEx to Interest Expense
7.49 7.06 0.00 7.30 0.00 4.79 0.00 4.37 0.00 4.25 5.40
NOPAT Less CapEx to Interest Expense
5.35 6.26 0.00 5.31 0.00 3.56 0.00 2.97 0.00 3.62 3.69
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
13.61% 16.25% 18.09% 19.29% 19.04% 21.25% 21.66% 23.77% 28.72% 28.47% 28.74%
Augmented Payout Ratio
122.43% 151.42% 172.86% 167.81% 147.26% 158.34% 160.05% 173.37% 187.12% 164.54% 154.64%

Key Financial Trends

Marriott International (NASDAQ: MAR) has demonstrated a generally positive financial trend over the last several years based on the analyzed quarterly financial data from 2022 through mid-2025.

Key positives include:

  • Consistent growth in Operating Revenue from $5.6 billion in Q1 2023 to $6.74 billion in Q2 2025, reflecting robust business expansion and pricing power.
  • Rising Consolidated Net Income from $564 million in Q1 2023 to $763 million in Q2 2025, indicating improved profitability.
  • Operating Income has improved over the quarters, with Q2 2025 showing $1.24 billion, up from $876 million in Q1 2023, suggesting improved operational efficiency.
  • Positive cash flows from operating activities, growing from $779 million in Q1 2023 to $643 million in Q2 2025, supporting the company’s working capital needs and investments.
  • Increasing depreciation expense over time indicates ongoing investments in property and equipment, supporting long-term asset base growth.
  • Steady dividend payments with increasing Dividend per Share from $0.40 in Q1 2023 to $0.67 in Q2 2025, appealing for income-focused investors.
  • Share repurchases have been significant and consistent, with $749 million in Q2 2025 repurchased, helping to enhance shareholder value and earnings per share.
  • Strong gross profit margins maintained around $1.5 billion in recent quarters, supportive of sustainable earnings quality.
  • Net Cash Increase in Cash and Equivalents in recent quarters, such as $146 million in Q2 2025, indicating growing liquidity.

Neutral observations:

  • Marriott’s total liabilities have steadily increased, reaching approximately $30.3 billion in Q2 2025, reflecting increased debt and deferred revenue but also growth-related obligations.
  • Negative total common equity reported, around -$2.96 billion in Q2 2025; however, this stems from large equity adjustments and treasury stock, which requires monitoring but doesn’t necessarily impair operational performance.
  • Depreciation and amortization expenses have modestly risen, consistent with asset growth but may weigh on short-term earnings.

Potential concerns or negatives:

  • Substantial repayment of debt ($579 million in Q2 2025) and large debt balances ($14.5 billion long-term in Q2 2025) suggest high leverage, which might pose risks should interest rates rise or operating conditions deteriorate.
  • Negative net cash from financing activities, around -$354 million in Q2 2025, mostly due to debt repayment and equity repurchases, could limit financial flexibility if sustained.
  • Operating costs remain high, consuming a significant portion of revenue (e.g., operating cost of $5.2 billion against revenue of $6.74 billion in Q2 2025), which could pressure margins if costs are not well managed.
  • Large negative values in Other Equity Adjustments (about -$26 billion in Q2 2025), which may impact shareholders' equity perception and accounting transparency.

Summary: Marriott International has experienced solid revenue growth, improving profitability, and strong operating cash flows over the last several years, which support continued expansion and shareholder returns. However, investors should keep an eye on the company's leverage levels and the high operating costs as potential risk factors. The company's ongoing share repurchases and dividend increases reflect confidence in its financial health.

08/08/25 10:54 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Marriott International's Financials

When does Marriott International's fiscal year end?

According to the most recent income statement we have on file, Marriott International's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Marriott International's net income changed over the last 10 years?

Marriott International's net income appears to be on an upward trend, with a most recent value of $2.38 billion in 2024, rising from $753 million in 2014. The previous period was $3.08 billion in 2023. View Marriott International's forecast to see where analysts expect Marriott International to go next.

What is Marriott International's operating income?
Marriott International's total operating income in 2024 was $3.77 billion, based on the following breakdown:
  • Total Gross Profit: $5.10 billion
  • Total Operating Expenses: $1.26 billion
How has Marriott International's revenue changed over the last 10 years?

Over the last 10 years, Marriott International's total revenue changed from $13.80 billion in 2014 to $25.10 billion in 2024, a change of 81.9%.

How much debt does Marriott International have?

Marriott International's total liabilities were at $29.17 billion at the end of 2024, a 10.7% increase from 2023, and a 223.0% increase since 2014.

How much cash does Marriott International have?

In the past 10 years, Marriott International's cash and equivalents has ranged from $96 million in 2015 to $1.39 billion in 2021, and is currently $396 million as of their latest financial filing in 2024.

How has Marriott International's book value per share changed over the last 10 years?

Over the last 10 years, Marriott International's book value per share changed from -7.76 in 2014 to -10.77 in 2024, a change of 38.7%.



This page (NASDAQ:MAR) was last updated on 8/8/2025 by MarketBeat.com Staff
From Our Partners