Marriott International, Inc.
Consumer CyclicalNASDAQ:MAR · NASDAQ Global Select
+$3.20 today
Vol 0.52M · Avg 1.44M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$26.6B of revenue converted into $2.6B of net income for the selected period. Gross margin is 21.4% and net margin is 9.7%, showing how much revenue survives after costs and taxes. EPS is $9.51, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $26.2B +4.3% | $25.1B +5.8% | $23.7B +14.2% | $20.8B +49.9% | $13.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $20.6B +3.0% | $20.0B +7.6% | $18.6B +14.6% | $16.2B +46.7% | $11.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $5.6B +9.5% | $5.1B -0.4% | $5.1B +12.4% | $4.6B +62.7% | $2.8B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 21.3% +1.0pp | 20.3% -1.3pp | 21.6% -0.3pp | 21.9% +1.7pp | 20.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $965.0M -10.1% | $1.1B +6.2% | $1.0B +13.5% | $891.0M +8.3% | $823.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.5B +8.8% | $1.3B +5.9% | $1.3B +15.0% | $1.1B +4.3% | $1.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $298.0M -39.4% | $492.0M +12.8% | $436.0M +9.0% | $400.0M +35.6% | $295.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $4.5B +3.5% | $4.3B -0.9% | $4.4B +11.8% | $3.9B +106.7% | $1.9B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 17.1% -0.1pp | 17.3% -1.2pp | 18.5% -0.4pp | 18.9% +5.2pp | 13.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $4.1B +9.9% | $3.8B -2.5% | $3.9B +11.6% | $3.5B +97.8% | $1.8B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 15.8% +0.8pp | 15.0% -1.3pp | 16.3% -0.4pp | 16.7% +4.0pp | 12.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $42.0M +5.0% | $40.0M +33.3% | $30.0M +15.4% | $26.0M -7.1% | $28.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $809.0M +16.4% | $695.0M +23.0% | $565.0M +40.2% | $403.0M -4.0% | $420.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$747.0M -21.3% | -$616.0M -26.7% | -$486.0M -39.7% | -$348.0M +38.9% | -$570.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $3.4B +7.7% | $3.2B -6.7% | $3.4B +8.5% | $3.1B +163.9% | $1.2B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 13.0% +0.4pp | 12.6% -1.7pp | 14.2% -0.7pp | 15.0% +6.5pp | 8.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $793.0M +2.2% | $776.0M +163.1% | $295.0M -61.0% | $756.0M +833.3% | $81.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $2.6B +9.5% | $2.4B -23.0% | $3.1B +30.7% | $2.4B +114.6% | $1.1B | $4.9B | $4.8B | $4.7B |
| Net Margin | 9.9% +0.5pp | 9.5% -3.5pp | 13.0% +1.7pp | 11.4% +3.4pp | 7.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $10 +13.9% | $8 -18.3% | $10 +40.7% | $7 +116.4% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $9 +13.9% | $8 -18.2% | $10 +40.6% | $7 +116.8% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $268.5M -5.5% | $284.2M -5.7% | $301.5M -7.1% | $324.4M -0.9% | $327.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $269.4M -5.5% | $285.2M -5.8% | $302.9M -7.0% | $325.8M -1.1% | $329.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Hilton Worldwide Holdings Inc.
NYSE:HLT
$78.64B
Royal Caribbean Cruises Ltd.
NYSE:RCL
$78.61B
Airbnb, Inc.
NASDAQ:ABNB
$77.95B
Ross Stores, Inc.
NASDAQ:ROST
$77.45B
O'Reilly Automotive, Inc.
NASDAQ:ORLY
$74.75B
General Motors Company
NYSE:GM
$73.54B
Carvana Co.
NYSE:CVNA
$71.88B
Ferrari N.V.
NYSE:RACE
$62.73B
AutoZone, Inc.
NYSE:AZO
$50.56B
InterContinental Hotels Group PLC
NYSE:IHG
$24.75B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MAR generate?
Marriott International, Inc. (MAR) reported $26.19B of revenue in fiscal 2025.
Is MAR profitable?
Marriott International, Inc. (MAR) reported $2.60B of net income, with a net margin of 9.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.