Stock Analysis on Net

Marriott International Inc. (NASDAQ:MAR)

This company has been moved to the archive! The financial data has not been updated since May 11, 2020.

Analysis of Property, Plant and Equipment

Microsoft Excel

Property, Plant and Equipment Disclosure

Marriott International Inc., balance sheet: property, plant and equipment

US$ in millions

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Land 684 591 601 654 299
Buildings and leasehold improvements 1,100 1,275 1,052 1,352 729
Furniture and equipment 1,225 1,439 1,121 1,159 768
Construction in progress 196 168 116 155 130
Property and equipment, gross 3,205 3,473 2,890 3,320 1,926
Accumulated depreciation (1,301) (1,517) (1,097) (985) (897)
Property and equipment, net 1,904 1,956 1,793 2,335 1,029

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

Item Description The company
Property and equipment, gross Amount before accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures. Marriott International Inc. property and equipment, gross increased from 2017 to 2018 but then slightly decreased from 2018 to 2019.
Property and equipment, net Amount after accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business to produce goods and services and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures. Marriott International Inc. property and equipment, net increased from 2017 to 2018 but then slightly decreased from 2018 to 2019.

Asset Age Ratios (Summary)

Marriott International Inc., asset age ratios

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Average age ratio 51.61% 52.64% 47.92% 36.95% 55.13%
Estimated total useful life (years) 7 11 10 17 12
Estimated age, time elapsed since purchase (years) 4 6 5 6 7
Estimated remaining life (years) 4 5 5 11 6

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

Asset age ratio Description The company
Average age ratio As long as straight-line depreciation is used, this is an accurate estimate of asset age as a percentage of depreciable life. The relative age is a useful measure of whether the company fixed asset base is old or new. Newer assets are likely to be more efficient. Marriott International Inc. average age ratio of depreciable property, plant and equipment deteriorated from 2017 to 2018 but then slightly improved from 2018 to 2019.
Estimated total useful life Over longer time periods, this ratio is a useful measure of company depreciation policy and can be used for comparisons with competitors. Marriott International Inc. estimated total useful life of depreciable property, plant and equipment increased from 2017 to 2018 but then decreased significantly from 2018 to 2019.
Estimated time elapsed since purchase The approximate age in years of a company fixed assets. Useful for comparison purposes. Marriott International Inc. estimated time elapsed since purchase of depreciable property, plant and equipment deteriorated from 2017 to 2018 but then improved from 2018 to 2019 exceeding 2017 level.
Estimated remaining life Marriott International Inc. estimated remaining life of depreciable property, plant and equipment increased from 2017 to 2018 but then decreased significantly from 2018 to 2019.

Average Age

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Accumulated depreciation 1,301 1,517 1,097 985 897
Property and equipment, gross 3,205 3,473 2,890 3,320 1,926
Land 684 591 601 654 299
Asset Age Ratio
Average age1 51.61% 52.64% 47.92% 36.95% 55.13%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 Average age = 100 × Accumulated depreciation ÷ (Property and equipment, gross – Land)
= 100 × 1,301 ÷ (3,205684) = 51.61%

Asset age ratio Description The company
Average age As long as straight-line depreciation is used, this is an accurate estimate of asset age as a percentage of depreciable life. The relative age is a useful measure of whether the company fixed asset base is old or new. Newer assets are likely to be more efficient. Marriott International Inc. average age ratio of depreciable property, plant and equipment deteriorated from 2017 to 2018 but then slightly improved from 2018 to 2019.

Estimated Total Useful Life

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Property and equipment, gross 3,205 3,473 2,890 3,320 1,926
Land 684 591 601 654 299
Gross depreciation expense 346 256 231 157 132
Asset Age Ratio (Years)
Estimated total useful life1 7 11 10 17 12

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 Estimated total useful life = (Property and equipment, gross – Land) ÷ Gross depreciation expense
= (3,205684) ÷ 346 = 7

Asset age ratio Description The company
Estimated total useful life Over longer time periods, this ratio is a useful measure of company depreciation policy and can be used for comparisons with competitors. Marriott International Inc. estimated total useful life of depreciable property, plant and equipment increased from 2017 to 2018 but then decreased significantly from 2018 to 2019.

Estimated Age, Time Elapsed since Purchase

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Accumulated depreciation 1,301 1,517 1,097 985 897
Gross depreciation expense 346 256 231 157 132
Asset Age Ratio (Years)
Time elapsed since purchase1 4 6 5 6 7

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 Time elapsed since purchase = Accumulated depreciation ÷ Gross depreciation expense
= 1,301 ÷ 346 = 4

Asset age ratio Description The company
Estimated time elapsed since purchase The approximate age in years of a company fixed assets. Useful for comparison purposes. Marriott International Inc. estimated time elapsed since purchase of depreciable property, plant and equipment deteriorated from 2017 to 2018 but then improved from 2018 to 2019 exceeding 2017 level.

Estimated Remaining Life

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Property and equipment, net 1,904 1,956 1,793 2,335 1,029
Land 684 591 601 654 299
Gross depreciation expense 346 256 231 157 132
Asset Age Ratio (Years)
Estimated remaining life1 4 5 5 11 6

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 Estimated remaining life = (Property and equipment, net – Land) ÷ Gross depreciation expense
= (1,904684) ÷ 346 = 4

Asset age ratio Description The company
Estimated remaining life Marriott International Inc. estimated remaining life of depreciable property, plant and equipment increased from 2017 to 2018 but then decreased significantly from 2018 to 2019.