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.

Income Statement
Quarterly Data

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

Marriott International Inc., consolidated income statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015
Base management fees 214 298 291 309 282 288 279 300 273 284 269 285 264 268 180 186 172 172 170 191 165
Franchise fees 415 501 530 525 450 455 502 475 417 411 426 416 365 296 250 235 207 201 227 221 204
Incentive management fees 175 134 165 163 167 151 176 155 170 136 148 153 149 81 94 101 81 68 81 89
Gross fee revenues 629 974 955 999 895 910 932 951 845 865 831 849 782 713 511 515 480 454 465 493 458
Contract investment amortization (25) (17) (16) (15) (14) (14) (13) (13) (18)
Net fee revenues 604 957 939 984 881 896 919 938 827 865 831 849 782 713 511 515 480 454 465 493 458
Owned, leased, and other revenue 280 426 393 418 375 409 397 423 406 453 452 458 439 536 279 245 247 257 229 243 257
Cost reimbursement revenue 3,797 3,988 3,952 3,903 3,756 3,984 3,735 4,048 3,776 4,557 4,380 4,488 4,340 4,207 3,152 3,142 3,045 2,995 2,884 2,953 2,798
Revenues 4,681 5,371 5,284 5,305 5,012 5,289 5,051 5,409 5,009 5,875 5,663 5,795 5,561 5,456 3,942 3,902 3,772 3,706 3,578 3,689 3,513
Owned, leased, and other-direct (272) (334) (326) (331) (325) (321) (315) (334) (336) (358) (356) (355) (358) (367) (194) (173) (166) (181) (175) (183) (194)
Reimbursed expenses (3,877) (4,370) (4,070) (4,107) (3,892) (4,151) (3,855) (3,964) (3,808) (4,557) (4,380) (4,488) (4,340) (4,207) (3,152) (3,142) (3,045) (2,995) (2,884) (2,953) (2,798)
Cost of revenues (4,149) (4,704) (4,396) (4,438) (4,217) (4,472) (4,170) (4,298) (4,144) (4,915) (4,736) (4,843) (4,698) (4,574) (3,346) (3,315) (3,211) (3,176) (3,059) (3,136) (2,992)
Gross profit 532 667 888 867 795 817 881 1,111 865 960 927 952 863 882 596 587 561 530 519 553 521
Depreciation, amortization, and other (150) (179) (52) (56) (54) (62) (52) (58) (54) (72) (68) (85) (65) (71) (36) (30) (31) (32) (31) (32) (44)
General, administrative, and other (270) (267) (220) (229) (222) (242) (221) (217) (247) (259) (199) (226) (210) (234) (161) (154) (155) (188) (149) (152) (145)
Merger-related costs and (charges) recoveries 2 53 (9) (173) (9) (91) (12) (18) (34) (59) (28) (21) (51) (136) (228) (14) (8)
Operating income 114 274 607 409 510 422 596 818 530 570 632 620 537 441 171 389 367 310 339 369 332
Gains (losses) and other income, net (4) 138 10 1 5 3 18 114 59 657 6 25 2 3 7 20
Interest expense (93) (95) (100) (102) (97) (94) (86) (85) (75) (72) (73) (73) (70) (75) (55) (57) (47) (46) (43) (42) (36)
Interest income 6 6 8 6 6 6 5 6 5 14 9 8 7 13 9 7 6 10 5 6 8
Equity in earnings (losses) (4) 3 2 8 8 61 21 13 10 6 12 11 2 3 5 3 8 2 3
Income before income taxes 19 326 527 314 432 345 594 874 532 1,179 580 592 485 383 131 344 326 284 309 355 307
(Provision) benefit for income taxes 12 (47) (140) (82) (57) (28) (91) (207) (112) (978) (188) (178) (120) (139) (61) (97) (107) (82) (99) (115) (100)
Net income 31 279 387 232 375 317 503 667 420 201 392 414 365 244 70 247 219 202 210 240 207

Based on: 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31).

Income statement item Description The company
Revenues Amount, including tax collected from customer, of revenue from satisfaction of performance obligation by transferring promised good or service to customer. Tax collected from customer is tax assessed by governmental authority that is both imposed on and concurrent with specific revenue-producing transaction, including, but not limited to, sales, use, value-added and excise. Marriott International Inc. revenues increased from Q3 2019 to Q4 2019 but then decreased significantly from Q4 2019 to Q1 2020.
Operating income The net result for the period of deducting operating expenses from operating revenues. Marriott International Inc. operating income decreased from Q3 2019 to Q4 2019 and from Q4 2019 to Q1 2020.
Income before income taxes Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. Marriott International Inc. income before income taxes decreased from Q3 2019 to Q4 2019 and from Q4 2019 to Q1 2020.
Net income The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Marriott International Inc. net income decreased from Q3 2019 to Q4 2019 and from Q4 2019 to Q1 2020.