-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
Marriott International Income Statement
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Revenue |
|
$10.57B | $13.86B | $20.77B | $23.71B | $25.10B |
| Cost of Revenue |
|
$9.11B | $11.06B | $16.22B | $18.59B | $20.00B |
| Gross Profit |
|
$1.46B | $2.80B | $4.56B | $5.12B | $5.10B |
| Research & Development |
|
-$0.04 | $0.09 | $0.15 | - | - |
| Selling,General & Administrative |
|
$762.00M | $823.00M | $891.00M | $1.01B | $1.07B |
| Operating Expense |
|
$1.11B | $1.04B | $1.08B | $1.26B | $1.33B |
| Operating Income |
|
$246.00M | $1.75B | $3.53B | $3.92B | $3.77B |
| Net Income |
|
-$267.00M | $1.10B | $2.36B | $3.08B | $2.38B |
Marriott International Balance Sheet
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Cash and Cash Equivalents |
|
$877.00M | $1.39B | $507.00M | $338.00M | $396.00M |
| Inventories |
|
$2.98B | $3.77B | - | - | - |
| Total Current Assets |
|
$2.83B | $3.63B | $3.31B | $3.31B | $3.49B |
| Property,Plant and Equipment |
|
$2.27B | $2.57B | $2.57B | $2.51B | $2.68B |
| Goodwill |
|
$9.18B | $9.07B | $8.87B | $8.89B | $8.73B |
| Total Assets |
|
$24.70B | $25.55B | $24.82B | $25.67B | $15.55B |
| Total Liabilities |
|
$24.27B | $24.14B | $24.25B | $26.36B | $17.19B |
| Retained Earnings |
|
$9.21B | $10.31B | $12.34B | $14.84B | $16.53B |
| Total Shareholder Equity |
|
$430.00M | $1.41B | $568.00M | -$682.00M | -$1.64B |
| Common Stock |
|
$5.00M | $5.00M | $5.00M | $5.00M | $5.00M |
Marriott International Cash flow
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Depreciation & Amortization |
|
$478.00M | $295.00M | $282.00M | $277.00M | $492.00M |
| Dividends Payout |
|
-$156.00M | - | -$321.00M | -$587.00M | -$682.00M |
| Capital Expenditures (Capex) |
|
-$135.00M | -$183.00M | -$332.00M | -$452.00M | - |
| Free Cash Flow (FCF) |
|
$1.50B | $994.00M | $2.03B | $2.72B | $2.75B |
Marriott International Profitability
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Gross Profit |
|
$1.46B | $2.80B | $4.56B | $5.12B | $5.10B |
| Gross Profit Margin (%) |
|
13.80% | 20.21% | 21.94% | 21.61% | 20.32% |
| Operating Income |
|
$246.00M | $1.75B | $3.53B | $3.92B | $3.77B |
| Operating Income Margin (%) |
|
2.33% | 12.63% | 16.99% | 16.55% | 15.01% |
| Net Income |
|
-$267.00M | $1.10B | $2.36B | $3.08B | $2.38B |
| Net Income Margin (%) |
|
-2.53% | 7.93% | 11.35% | 13.00% | 9.46% |
| EBITDA |
|
$457.00M | $1.90B | $3.72B | $4.22B | $4.34B |
| EBITDA Margin (%) |
|
5.60% | 14.38% | 17.92% | 17.80% | 17.28% |
Marriott International Ratios
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) |
|
-62.09% | 77.72% | 415.14% | -452.05% | -144.82% |
| Return on Assets (ROA) |
|
-1.08% | 4.30% | 9.50% | 12.01% | 15.28% |
| Debt to Equity |
|
2,604.42% | 794.63% | 1,953.87% | -1,870.97% | -929.33% |
| Debt to total asset |
|
45.34% | 43.97% | 44.72% | 49.70% | 98.03% |
| Enterprise value to revenue |
|
5.04 | 4.61 | 2.84 | 3.39 | 3.75 |
| Enterprise value to EBITDA |
|
116.63 | 33.73 | 15.82 | 19.06 | 21.70 |
| Enterprise value |
|
$53.30B | $63.91B | $58.89B | $80.41B | $94.12B |
| Cash to Debt |
|
14.64% | 10.48% | 21.29% | 24.84% | 18.04% |
| Tax Rate (%) |
|
42.70% | 6.86% | 24.28% | 8.73% | 24.63% |
| Payout Ratio |
|
-58.43% | - | 13.61% | 19.04% | 28.72% |
