Marriott International (MAR)
Franchisor and operator of global hotel brands linked by Marriott Bonvoy.
$348.84
After hours+0.80 (+0.23%)
At close$348.04(+1.57%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,928 | 6,095 | 5,977 | 6,439 | 6,255 | 6,429 | 6,263 | 6,744 | 6,489 | 6,690 | 6,654 | 7,071 |
| Cost of revenue | 4,531 | 4,988 | 4,787 | 4,941 | 4,981 | 5,290 | 5,018 | 4,932 | 5,065 | 5,584 | 5,313 | 5,517 |
| Gross profit | 1,397 | 1,107 | 1,190 | 1,498 | 1,274 | 1,139 | 1,245 | 1,812 | 1,424 | 1,106 | 1,341 | 1,554 |
| 298 | 389 | 314 | 303 | 330 | 387 | 297 | 581 | 244 | 329 | 277 | 325 | |
| 239 | 330 | 261 | 248 | 276 | 289 | 245 | 245 | 234 | 241 | 219 | 220 | |
| General & administrative | 239 | 330 | 261 | 248 | 276 | 289 | 245 | 245 | 234 | 241 | 219 | 220 |
| Other expenses | 59 | 59 | 53 | 55 | 54 | 98 | 52 | 336 | 10 | 88 | 58 | 105 |
| Operating income | 1,099 | 718 | 876 | 1,195 | 944 | 752 | 948 | 1,236 | 1,180 | 777 | 1,064 | 1,229 |
| −110 | −137 | −149 | −155 | −158 | −154 | −184 | −182 | −186 | −195 | −206 | −185 | |
| Interest income | 7 | 9 | 10 | 9 | 11 | 10 | 9 | 12 | 12 | 9 | 10 | 20 |
| Interest expense | 146 | 153 | 163 | 173 | 179 | 180 | 192 | 203 | 206 | 208 | 214 | 221 |
| Other non-operating income | −36 | −16 | −14 | −18 | −21 | −26 | −8 | −21 | −20 | −13 | −8 | −36 |
| Income before tax | 989 | 581 | 727 | 1,040 | 786 | 598 | 764 | 1,054 | 994 | 582 | 858 | 1,044 |
| Income tax expense | 237 | −267 | 163 | 268 | 202 | 143 | 99 | 291 | 266 | 137 | 210 | −278 |
| Net income from continuing operations | 752 | 848 | 564 | 772 | 584 | 455 | 665 | 763 | 728 | 445 | 648 | 1,322 |
| Other adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −556 |
| Net income | 752 | 848 | 564 | 772 | 584 | 455 | 665 | 763 | 728 | 445 | 648 | 766 |
| EPS, basic | $2.52 | $2.88 | $1.94 | $2.70 | $2.07 | $1.63 | $2.40 | $2.78 | $2.68 | $1.66 | $2.41 | $2.85 |
| EPS, diluted | $2.51 | $2.87 | $1.93 | $2.69 | $2.07 | $1.62 | $2.39 | $2.78 | $2.67 | $1.65 | $2.41 | $2.84 |
| Weighted average shares, basic | 299 | 294 | 290 | 286 | 282 | 279 | 278 | 274 | 272 | 269 | 269 | 269 |
| Weighted average shares, diluted | 300 | 296 | 292 | 287 | 282 | 280 | 278 | 274 | 273 | 269 | 269 | 269 |
| EBITDA | 1,204 | 807 | 1,006 | 1,260 | 1,036 | 1,057 | 1,092 | 1,310 | 1,250 | 967 | 1,234 | 1,265 |
| Depreciation & amortization | 69 | 73 | 116 | 47 | 71 | 279 | 136 | 53 | 50 | 177 | 162 | 0 |
| EBIT | 1,135 | 734 | 890 | 1,213 | 965 | 778 | 956 | 1,257 | 1,200 | 790 | 1,072 | 1,265 |
