Home MarketXLS
Dashboard MarketXLS
Screener MarketXLS
Options Profit Calculator MarketXLS
Stock Ranks MarketXLS
Spreadsheet Builder MarketXLS
Documentation MarketXLS
Logout MarketXLS

MAR Stock Forecast, Price Targets, Chart, Dividends & Analysis

Marriott International logo

Marriott International

Sector: Consumer Cyclical   

Industry: Lodging

288.42
 
USD
  
4.90
  
(1.73%)
Previous close: 283.52  Open: 283.52  Bid: 284.28  Ask: 290.0
52 week range    
204.55   
   307.52
Mkt Cap: 80,033 M  Avg Vol (90 Days): 1,386,030
Last updated: Wednesday 19th February 2025
Search for a stock

Metrics

Growth

Peers

StockDividendMarket Cap (B)PEPrice ($)
Financials

MAR Income Statement

Annual
Dec-15Dec-16Dec-17Dec-18Dec-19Dec-20Dec-21Dec-22Dec-23Dec-24
Amortization of intangibles1,451 M9,270 M9,207 M9,039 M9,048 M9,175 M9,073 M8,872 M1,165 M9,488 M
Basic EPS from continuing operations3.222.683.665.453.83-0.823.367.2710.238.36
Basic EPS total3.222.683.665.453.83-0.823.367.2710.238.36
Basic weighted shares outstanding267 M291 M375 M350 M333 M326 M327 M324 M302 M284 M
Cost of sales12,224 M13,892 M1,411 M1,306 M1,316 M9,112 M11,056 M16,215 M18,589 M19,999 M
Depreciation132 M157 M231 M256 M346 M8,435 M138 M114 M122 M128 M
Depreciation unreconciled50 M58 M62 M8,567 M75 M89 M1,253 M
DepreciationAndAmortization132 M157 M50 M58 M62 M8,567 M75 M89 M1,253 M128 M
Diluted EPS total3.152.643.615.383.8-0.823.347.2410.188.33
Diluted normalized net income/share3.152.643.615.383.8-0.823.347.2410.188.33
Diluted weighted shares outstanding273 M296 M380 M354 M336 M326 M329 M326 M303 M285 M
Dividends paid per share1.850.481.01.962.41
Earnings from equity interest16 M10 M40 M103 M13 M-141 M-24 M18 M9 M8 M
EarningsFromEquityInterestNetOfTax16 M10 M40 M103 M13 M-141 M-24 M18 M9 M8 M
ExciseTaxes1,074 M
Fees1,017 M1,231 M1,709 M
GainOnSaleOfPPE687 M194 M
GeneralAndAdministrativeExpense634 M704 M921 M927 M938 M762 M823 M16,032 M1,011 M1,074 M
Gross operating profit2,262 M3,180 M19,041 M19,452 M19,656 M1,459 M2,801 M4,558 M5,124 M5,101 M
Income before tax1,255 M1,184 M2,982 M2,345 M1,599 M-466 M1,180 M3,114 M3,378 M3,151 M
Income restructuring and M&A-27 M-124 M16 M677 M68 M
Income taxes396 M404 M1,523 M438 M326 M-199 M81 M756 M295 M776 M
Interest income29 M35 M38 M22 M26 M27 M28 M26 M30 M40 M
InterestExpenseNonOperating167 M234 M288 M340 M394 M445 M420 M403 M565 M
InterestExpenseOperating-114 M-165 M-234 M-290 M-348 M-377 M-391 M-345 M-476 M-599 M
MinorityInterests3,582 M2,225 M
MiscOtherSpecialCharges27 M5 M688 M194 M154 M9 M-154 M11 M40 M31 M
Net income from total operations859 M780 M1,459 M1,907 M1,273 M-267 M1,099 M2,358 M3,083 M2,375 M
NetIncomeCommonStockholders1,137 M1,888 M-11,677 M-10,871 M-11,157 M-267 M1,099 M2,358 M3,083 M2,375 M
NetIncomeContinuousOperations859 M780 M1,459 M1,907 M1,273 M-267 M1,099 M2,358 M3,083 M2,375 M
NetNonOperatingInterestIncomeExpense-138 M-199 M-250 M-318 M-368 M-418 M-392 M-377 M-535 M40 M
NonRecurringOperationExpense17,424 M
Normalized income816 M770 M17,766 M1,853 M2,579 M89 M20,093 M3,187 M
Operating income1,350 M1,368 M2,504 M2,366 M1,800 M84 M1,750 M3,462 M3,864 M3,767 M
Operating income before depreciation (EBITDA)1,447 M1,421 M3,315 M2,679 M2,048 M457 M1,895 M3,799 M4,220 M4,027 M
OperatingExpense634 M704 M971 M18,069 M17,439 M9,329 M1,632 M1,084 M1,200 M1,074 M
Other income net-43 M-15 M15,911 M-297 M-167 M132 M10,500 M17 M-11 M-39 M
OtherGandA634 M704 M921 M927 M938 M762 M823 M16,032 M1,011 M1,074 M
OtherImpairmentOfCapitalAssets1,411 M77 M
OtherOperatingExpenses-15 M-16 M-87 M-148 M-13 M-4 M734 M-3 M-16 M-17 M
OtherTaxes16,439 M
OtherWriteOff15,228 M10,322 M
PromotionAndAdvertising562 M660 M851 M276 M470 M635 M794 M993 M
RentAndLandingFees203 M217 M279 M275 M15,141 M
RestructringAndMnAIncome-27 M-124 M16 M677 M68 M
Revenue per share1,451 M9,270 M50 M58 M62 M132 M75 M89 M1,253 M9,488 M
SalariesAndWages181 M15,778 M
Selling Gen & administrative expense634 M704 M921 M2,233 M938 M762 M823 M16,032 M1,011 M1,074 M
SellingAndMarketingExpense562 M1,306 M851 M276 M470 M635 M794 M993 M
Special income/charges27 M124 M-16 M-1,316 M-677 M-1,074 M-17,424 M-68 M
Total Income available for interest expense (EBIT)1,308 M1,253 M3,036 M2,395 M1,645 M-21 M1,600 M3,517 M3,943 M3,844 M
Total common shares outstanding253 M384 M357 M340 M324 M324 M326 M308 M289 M276 M
Total net income859 M780 M1,459 M1,907 M1,273 M-267 M1,099 M2,358 M3,083 M2,375 M
Total ordinary shares276 M276 M276 M276 M276 M276 M276 M276 M276 M276 M
Total revenues13,469 M15,841 M6,590 M7,276 M7,646 M3,366 M5,388 M20,773 M23,713 M25,100 M
TotalExpenses12,858 M14,596 M2,382 M19,375 M18,755 M10,006 M2,366 M17,299 M19,789 M1,074 M
TotalRevenue14,486 M17,072 M20,452 M20,758 M20,972 M10,571 M13,857 M20,773 M23,713 M25,100 M
WriteDown1,074 M
WriteOff1,316 M
Call: 1-877-778-8358
Ankur Mohan MarketXLS
Welcome! I'm Ankur, the founder and CEO of MarketXLS. With more than ten years of experience, I have assisted over 2,500 customers in developing personalized investment research strategies and monitoring systems using Excel.

I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.
Implement "your own" investment strategies in Excel with thousands of MarketXLS functions and templates.
MarketXLS provides all the tools I need for in-depth stock analysis. It's user-friendly and constantly improving. A must-have for serious investors.

John D.

Financial Analyst

I have been using MarketXLS for the last 6+ years and they really enhanced the product every year and now in the journey of bringing in AI...

Kirubakaran K.

Investment Professional

MarketXLS is a powerful tool for financial modeling. It integrates seamlessly with Excel and provides real-time data.

David L.

Financial Analyst

I have used lots of stock and option information services. This is the only one which gives me what I need inside Excel.

Lloyd L.

Professional Trader