2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $11B | $14B | $21B | $24B | $25B |
Cost of Revenue | $9.1B | $11B | $16B | $19B | $20B |
Gross Profit | $1.5B | $2.8B | $4.6B | $5.1B | $5.1B |
Gross Profit % | 14% | 20% | 22% | 22% | 20% |
R&D Expenses | -$0.044 | $0.085 | $0.15 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$267M | $1.1B | $2.4B | $3.1B | $2.4B |
Dep. & Amort. | $478M | $295M | $282M | $277M | $492M |
Def. Tax | -$478M | -$281M | $280M | -$612M | -$172M |
Stock Comp. | $201M | $182M | $192M | $205M | $237M |
Chg. in WC | -$28M | $110M | -$542M | $69M | -$82M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $877M | $1.4B | $507M | $338M | $396M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $877M | $1.4B | $507M | $338M | $396M |
Receivables | $1.8B | $2B | $2.6B | $2.7B | $2.8B |
Inventory | $3B | $3.8B | $0 | $0 | $0 |
Marriott achieved strong 2024 results with global RevPAR growth of over 4% and net rooms growth of 6.8%, driven by robust demand across all customer segments and regions.
For 2025, Marriott expects global RevPAR growth of 2% to 4%, with net rooms growth projected at 4% to 5%. Adjusted EBITDA is anticipated to increase to $5.3 billion to $5.4 billion, and adjusted diluted EPS is forecasted at $9.82 to $10.19.
The company continues to expand its portfolio, with over 577,000 rooms in the pipeline and significant contributions from conversions, including MGM and Saundra agreements. Luxury and mid-scale segments remain key growth areas.
Marriott is investing heavily in technology transformation, with plans to roll out new property management and reservation systems in late 2025, expected to enhance efficiency and revenue opportunities for owners.
The company returned over $4.4 billion to shareholders in 2024 and plans approximately $4 billion in capital returns for 2025, while maintaining a disciplined approach to capital allocation and potential tuck-in acquisitions.