Valuein

Overview

MARRIOTT INTERNATIONAL INC /MD/

MARNASDAQConsumer DiscretionaryHotels & MotelsCIK 0001048286S&P 500

Latest 10-K: FY2025, filed Feb 10, 2026 · Open the 10-K (Inline XBRL) ↗

Revenue
$26.19B
4.3%YoYup from FY2024
TotalRevenue
Gross profit
Not reported
Operating income
$4.14B
9.9%YoYup from FY2024
OperatingIncome
Net income
$2.60B
9.5%YoYup from FY2024
NetIncome
Diluted EPS
$9.51
14.2%YoYup from FY2024
EPSDiluted
Diluted shares
273.6M
4.1%YoYdown from FY2024
WeightedAvgSharesDiluted

At a glance

Growth

  • MARRIOTT INTERNATIONAL INC /MD/ reported revenue of $26.19B for fiscal 2025, up 4.3% from fiscal 2024.
  • Revenue grew faster than the median S&P 500 member in 4 of the last 5 fiscal years.

Profitability

  • Operating margin was 15.8% and net margin was 9.9%, against a median net margin of 12.8% across S&P 500 members for the same fiscal year.

Per share

  • Diluted EPS was $9.51, up 14.2% from the prior year.
Loading insider and institutional summary

Written from the filed figures on this page by fixed rules — no AI.

Data as of Oct 25, 2026 · Sources: SEC EDGAR 10-K

Financial statements

Annual figures from the 10-K, most recent fiscal year first.

Income Statement

5 annual periods

Chip: YoY change.

Income Statement, annual, newest fiscal year first. 4Y CAGR: compound annual growth from the oldest to the newest year shown. Muted line: S&P 500 median change. Line under a label: how many S&P 500 companies its median rests on.
Line itemFY2025FY2024FY2023FY2022FY20214Y CAGR
Revenue
$26.19B4.3%up
S&P 500 6.4%
$25.10B5.8%up
S&P 500 4.5%
$23.71B14.2%up
S&P 500 4.8%
$20.77B49.9%up
S&P 500 10.3%
$13.86B31.1%up
S&P 500 13.8%
17.2%
S&P 500 6.6%
Gross Profit
Median of 315 / 498
—
—
—
—
—
—
S&P 500 6.2%
Operating Income
Median of 373 / 498
$4.14B9.9%up
S&P 500 7.3%
$3.77B2.5%down
S&P 500 7.4%
$3.86B11.6%up
S&P 500 4.9%
$3.46B97.8%up
S&P 500 7.5%
$1.75B1983.3%up
S&P 500 23.5%
24.0%
S&P 500 7.2%
Net Income
$2.60B9.5%up
S&P 500 4.8%
$2.38B23.0%down
S&P 500 5.7%
$3.08B30.7%up
S&P 500 1.9%
$2.36B114.6%up
S&P 500 1.3%
$1.10Bn/m
S&P 500 33.9%
24.0%
S&P 500 4.1%
EPS (Diluted)
$9.5114.2%up
S&P 500 6.2%
$8.3318.2%down
S&P 500 7.9%
$10.1840.6%up
S&P 500 1.9%
$7.24116.8%up
S&P 500 1.5%
$3.34n/m
S&P 500 34.8%
29.9%
S&P 500 5.6%

Balance Sheet

5 annual periods

Chip: YoY change.

Balance Sheet, annual, newest fiscal year first. 4Y CAGR: compound annual growth from the oldest to the newest year shown. Muted line: S&P 500 median change. Line under a label: how many S&P 500 companies its median rests on.
Line itemFY2025FY2024FY2023FY2022FY20214Y CAGR
Total Assets
$27.54B5.2%up
S&P 500 5.6%
$26.18B2.0%up
S&P 500 3.4%
$25.67B3.5%up
S&P 500 4.1%
$24.82B2.9%down
S&P 500 2.2%
$25.55B3.4%up
S&P 500 6.7%
1.9%
S&P 500 4.7%
Total Liabilities
Median of 357 / 498
—
—
—
—
—
—
S&P 500 4.4%
Stockholders' Equity
negative: -$3.77Bn/m
S&P 500 6.8%
negative: -$2.99Bn/m
S&P 500 5.4%
negative: -$0.68B220.1%down
S&P 500 7.3%
$0.57B59.8%down
S&P 500 2.5%
$1.41B228.8%up
S&P 500 9.0%
n/m
S&P 500 6.1%
Cash & Equivalents
$0.36B9.6%down
S&P 500 5.2%
$0.40B17.2%up
S&P 500 1.9%
$0.34B33.3%down
S&P 500 6.7%
$0.51B63.6%down
S&P 500 -8.6%
$1.39B58.8%up
S&P 500 -2.9%
-28.8%
S&P 500 2.0%
Total Debt
Median of 393 / 498
$16.20B12.2%up
S&P 500 2.3%
$14.45B21.7%up
S&P 500 0.1%
$11.87B18.0%up
S&P 500 0.1%
$10.06B0.7%down
S&P 500 0.1%
$10.14B2.3%down
S&P 500 0.0%
12.4%
S&P 500 3.7%

Cash Flow Statement

5 annual periods

Chip: YoY change.

Cash Flow Statement, annual, newest fiscal year first. 4Y CAGR: compound annual growth from the oldest to the newest year shown. Muted line: S&P 500 median change. Line under a label: how many S&P 500 companies its median rests on.
Line itemFY2025FY2024FY2023FY2022FY20214Y CAGR
Operating Cash Flow
$3.21B16.8%up
S&P 500 6.3%
$2.75B13.3%down
S&P 500 4.8%
$3.17B34.2%up
S&P 500 9.9%
$2.36B100.8%up
S&P 500 -0.7%
$1.18B28.2%down
S&P 500 10.7%
28.5%
S&P 500 7.0%
Capital Expenditures
$604.00M19.5%down
S&P 500 5.4%
$750.00M65.9%up
S&P 500 2.8%
$452.00M36.1%up
S&P 500 11.3%
$332.00M81.4%up
S&P 500 14.0%
$183.00M35.6%up
S&P 500 8.1%
34.8%
S&P 500 9.0%
Free Cash Flow
Median of 378 / 498
$2.61B30.5%up
S&P 500 7.3%
$2.00B26.5%down
S&P 500 6.1%
$2.72B33.8%up
S&P 500 8.8%
$2.03B104.3%up
S&P 500 -11.3%
$0.99B33.9%down
S&P 500 10.2%
27.3%
S&P 500 4.9%

n/m: not meaningful — the base (the prior year, or the first year for the CAGR) was zero or negative, or a per-share figure’s share basis changed (stock split). “—” means the figure is not available.

S&P 500 median = median of the companies in the index on Dec 31 of each fiscal year, from their own 10-K filings; a change counts only companies whose prior year was positive. Each median uses every member that reports the line item; where fewer than 80% do (banks and insurers file no gross profit), the row names how many. Published where at least 250 companies report it. Updated 2026-10-20. This compares reported figures, not share-price returns. Methodology

Ratios & valuation

FY2025

Every ratio read two ways: Wall Street’s popular formula and the value investor’s stricter one. Same question, same unit. Pick a ratio.

Valuation · Earnings yield

What a dollar of market value earned

3.1%

Wall Street

on net earnings

FY2024 3.0%

3.1%

Value investor

on free cash flow

FY2024 2.5%

Gap Same: Both views read the same

How it’s calculated

Wall Street · on net earnings

Diluted EPS ÷ fiscal-year-end share price (1 ÷ P/E)

pe_ratio (ratio table)

P/E 32.6×

Value investor · on free cash flow

(Operating cash flow − capital expenditures) ÷ market capitalisation (fiscal-year-end close × weighted-average diluted shares)

free cash flow ÷ market cap

Each ratio measures one thing two ways, in the same unit: the popular formula, then a stricter one, so a lower figure is the stricter reading. Gap = value-investor figure minus Wall Street figure, from the figures shown.

Price-based ratios use the fiscal-year-end closing price. Free cash flow = operating cash flow − capital expenditures (we compute it; filings rarely report it). n/m = not meaningful (denominator ≤ 0); “—” = not reported. Each ratio’s formulas are under “How it’s calculated”.

Loading capital allocation

Smart money

Loading insider and institutional activity

Showing the most recent 5 annual periods. Get longer history on the Pro plan, or the full history (1993–present) plus the smart-money dataset and webhooks on Institutional.

Peers, filings & research

Loading sector peers
Loading recent filings

Research Reports

No published research on MAR yet.

Reports appear here as analysts publish research on this company — built with Valuein's agentic workflows on data pinned to its SEC filing. Be the first: run equity_research_brief on MAR and publish the result to your public profile.

Loading the data behind this page

Cite this page

Data as of Oct 25, 2026. Canonical address: https://valuein.biz/data/MAR

APA-style text
Valuein. (2026, October 25). MARRIOTT INTERNATIONAL INC /MD/ (MAR) financial statements, earnings power and smart-money summary [Data set]. Source: SEC EDGAR filings. https://valuein.biz/data/MAR
BibTeX
@misc{valuein_mar_2026,
  author = {{Valuein}},
  title = {MARRIOTT INTERNATIONAL INC /MD/ (MAR) financial statements, earnings power and smart-money summary},
  year = {2026},
  howpublished = {\url{https://valuein.biz/data/MAR}},
  note = {Data as of 2026-10-25; source: SEC EDGAR filings}
}
Open 10-K in SEC Inline XBRL viewer

10-K filed Feb 10, 2026 · accession 0001048286-26-000007

Agents: every figure Valuein's tools return carries a fact_id that traces to its SEC filing.

point-in-time · survivorship-free · every number traceable to its SEC filing