Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Marriott International Inc. pages available for free this week:
- Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Profitability Ratios
- Common Stock Valuation Ratios
- Enterprise Value to FCFF (EV/FCFF)
- Price to FCFE (P/FCFE)
- Capital Asset Pricing Model (CAPM)
- Net Profit Margin since 2005
- Operating Profit Margin since 2005
- Return on Assets (ROA) since 2005
- Price to Operating Profit (P/OP) since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Marriott International Inc. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
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).
The data reflects several notable trends in the financial performance and leverage of the company over the given quarterly periods.
- Return on Assets (ROA)
- The ROA shows an initial figure of 14.12% in March 2016, followed by a steady decline to 2.95% by December 2016. Subsequently, ROA gradually recovers, reaching a peak of 8.05% in September 2018. After this peak, there is a gradual decrease through to March 2020, ending at 3.64%. This pattern indicates some volatility in asset profitability, with a period of improvement between late 2016 and late 2018, followed by a decrease approaching 2020.
- Financial Leverage
- Financial leverage exhibits a dramatic upward trend over the quarters. It starts at 4.28 in December 2016 and increases steadily, reaching an exceptionally high level of 35.63 by March 2020. This substantial increase indicates a growing reliance on debt or other forms of financial obligations relative to equity, suggesting increased risk or aggressive capital structure management over this period.
- Return on Equity (ROE)
- The ROE shows a consistently increasing trend from December 2016 onwards, starting at 12.63% and escalating sharply to 181.08% by March 2020. This remarkable growth far exceeds typical incremental increases, highlighting substantial improvements in shareholder returns. The surge in ROE closely parallels the dramatic rise in financial leverage during the same period.
Overall, the company’s increasing financial leverage has driven a large amplification in ROE despite declining or modestly improving ROA figures. This suggests that the company is leveraging debt extensively to enhance returns on equity, which may involve elevated financial risk. The declining ROA towards the end of the period coupled with rising leverage warrants careful monitoring of asset efficiency and debt management going forward.
Three-Component Disaggregation of ROE
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).
The Net Profit Margin exhibited a generally positive trajectory from March 2015 through March 2020, starting at 5.93% in March 2016 and reaching a peak of 9.19% in March 2019. It showed some fluctuations but remained relatively stable above 4.5% in most quarters, with a slight decline towards the end of the period, registering 4.5% in March 2020.
The Asset Turnover ratio experienced variability over the observed quarters. Initially, it was strong at 2.38 in March 2016 but sharply declined to 0.61 by December 2016. Following this drop, the ratio gradually improved and stabilized between 0.81 and 0.96 from 2017 onwards through early 2020, suggesting more consistent utilization of assets to generate revenue in recent years, albeit at a lower level than the initial figure.
Financial Leverage displayed a marked upward trend, indicating increased borrowing or use of debt financing during the period. It rose from 4.28 in December 2016 to an exceptionally high point of 35.63 by December 2019, implying a significant increase in the company’s leverage position. This level of financial leverage suggests greater reliance on debt or financial obligations, which may increase risk but could also enhance returns.
Return on Equity (ROE) showed a pronounced and sustained increase throughout the data period, starting from 12.63% in December 2016 and dramatically climbing to 181.08% by December 2019. This sharp increase in ROE can largely be attributed to the simultaneous rise in financial leverage, indicating that the company generated higher shareholder returns primarily through increased use of debt. The elevated ROE reflects strong profitability relative to shareholder equity, but the magnitude of growth suggests that leverage was a key driver behind this performance metric.
In summary, the data reveal improving profitability margins and stable asset efficiency in the later years, coupled with a significant rise in financial leverage and a corresponding substantial increase in Return on Equity. These trends indicate a strategy heavily reliant on debt financing to boost equity returns, with potential implications for financial risk management going forward.
Five-Component Disaggregation of ROE
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).
The financial data for the periods presented reveals several notable trends and shifts in key financial ratios and performance metrics.
- Tax Burden Ratio
- The tax burden ratio maintained a generally stable level around 0.68 to 0.7 from early 2016 through the end of 2017. Beginning in 2018, it showed an upward trend, reaching peaks close to 0.85 by late 2019. This increase suggests a growing proportion of pre-tax earnings being retained after taxes during this period.
- Interest Burden Ratio
- The interest burden ratio remained relatively stable but with a slight downward trend from approximately 0.88 in early 2016 to about 0.75 by the first quarter of 2020. This decline indicates an increasing share of earnings being absorbed by interest expenses over the timeline.
- EBIT Margin
- EBIT margin exhibited growth from 9.8% in early 2015 to a peak around 16.4% by the end of 2018. Following this peak, margins declined steadily to approximately 7.6% by March 2020. The initial growth phase suggests improved operational profitability, while the later decline indicates a decrease in earnings before interest and taxes relative to revenues.
- Asset Turnover Ratio
- There was a sharp decline in asset turnover from approximately 2.4 in the first three quarters of 2015 to 0.61 by year-end 2015. Afterward, asset turnover gradually increased to around 0.96 in early 2017, then fluctuated downward slightly to roughly 0.81 by March 2020. This pattern may reflect a change in asset efficiency or significant asset base expansion influencing turnover capacity.
- Financial Leverage
- Financial leverage ratios rose markedly from about 4.28 in late 2016 to an exceptionally high level of nearly 35.63 by early 2020. This considerable increase indicates growing use of debt or other liabilities to finance equity, thereby amplifying risk and potential returns.
- Return on Equity (ROE)
- ROE improved dramatically over the observed timeframe, rising from approximately 12.6% in late 2016 to an extraordinary 181.08% by March 2020. This significant growth likely results from the combined influence of increased financial leverage, initially improving EBIT margins, and tax effects. However, such high ROE levels may also reflect heightened financial risk due to leverage.
In summary, the data portray a period characterized by increasing operational profitability through 2018, alongside rapidly growing financial leverage which appears to have driven substantial improvements in shareholder returns. However, the decrease in EBIT margin and asset turnover toward the end of the period coupled with pronounced leverage growth may indicate rising financial risk and potential pressure on future earnings quality and stability.
Two-Component Disaggregation of ROA
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).
The analysis of the quarterly financial data reveals notable fluctuations and trends across key performance ratios over the observed periods.
- Net Profit Margin (%)
-
This indicator demonstrates a generally positive momentum from 2015 through early 2019, with margins increasing from approximately 5.9% in early 2015 to a peak of 9.19% by March 2019. Thereafter, the margin shows a declining trend, falling to 4.5% by March 2020. The upward trend during the initial years suggests improving profitability, whereas the subsequent reduction in 2019-2020 indicates a pressure on margins, possibly due to operational challenges or market conditions affecting profitability.
- Asset Turnover (ratio)
-
Asset turnover exhibited a significant variation in late 2015, dropping sharply from levels above 2.2 to around 0.6 by the end of that year. From 2016 onward, the ratio stabilized within a narrow range between approximately 0.8 and 0.96, showing minor fluctuations but no major trend of increase or decrease until the end of the observation period. This pattern suggests an initial reduction in the efficiency of asset utilization around late 2015, with subsequent stabilization and consistent, albeit moderate, asset efficiency.
- Return on Assets (ROA) (%)
-
The ROA followed a pattern similar to the net profit margin, starting strong with double-digit percentages in early 2015 (exceeding 13%), then declining sharply at the end of 2015 to below 3%. From 2016 through 2019, ROA progressively recovered, reaching approximately 8% by early 2019, indicating improved asset profitability during this period. However, similar to net profit margin, ROA declined again through 2019 and into early 2020, dropping to about 3.6%, which signals reduced efficiency of asset-generated profits in the most recent quarter.
In summary, the data highlights a period of strong profitability and efficiency metrics up to early 2015, followed by a sharp decline near the end of that year across all metrics, especially in asset turnover and ROA. A recovery phase is evident through 2016 to early 2019, indicating improved operational conditions and profitability. The downturn observed in late 2019 to early 2020 across net profit margin and ROA may reflect external or internal challenges impacting financial performance. Asset turnover remained relatively stable after its initial dip, implying consistent asset utilization post-2016 despite shifts in profitability ratios.
Four-Component Disaggregation of ROA
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).
The financial data from the analyzed periods reveal several notable trends regarding profitability, efficiency, and financial burden ratios.
- Tax Burden
- The tax burden ratio shows stability in the initial quarters with values around 0.68 to 0.70 through 2015 and 2016. Starting in early 2017, the ratio declined consistently, reaching a low near 0.48 - 0.56 range throughout 2017 and 2018, indicating a decreasing proportion of earnings paid as tax. However, from early 2019, a significant increase occurred, elevating the ratio to approximately 0.8 and above by the end of 2019 and into the first quarter of 2020, suggesting a higher effective tax rate during that period.
- Interest Burden
- This ratio remained fairly steady from 2015 through 2018, fluctuating slightly between 0.83 and 0.91, reflecting consistent interest expense management. However, starting mid-2019 there was a gradual decline, dropping to 0.75 by the first quarter of 2020, pointing towards an increased interest expense burden affecting earnings before taxes.
- EBIT Margin
- Earnings before interest and taxes (EBIT) margin demonstrated a positive trend from 2015 through late 2018, growing from approximately 9.8% to a peak near 16.4%. This suggests an improvement in operational profitability during this timeframe. From early 2019 onwards, this margin experienced a marked reversal, declining steadily and reaching a low of 7.64% by the first quarter of 2020, indicating contraction in operating efficiency or profitability.
- Asset Turnover
- Asset turnover exhibited a strong performance in 2015 with values exceeding 2.3 but showed a sharp decline by the end of that year to around 0.6. After this drop, the ratio slowly recovered and stabilized between 0.8 and 0.96 throughout 2016 to 2018, reflecting improved utilization of assets in generating revenue. Yet, a mild downward drift resumed from 2019 onward, maintaining levels slightly below 0.85 and trending downward towards 0.81 in early 2020, signaling some reduction in asset efficiency.
- Return on Assets (ROA)
- ROA mirrored the trends observed in EBIT margin and asset turnover, starting from above 14% in 2015, then plummeting to under 3% at the end of 2015. It showed steady recovery from 2016 to 2018, reaching a peak of approximately 8%. In 2019 and early 2020, ROA declined again to below 4%, which indicates a shrinking ability to generate returns relative to asset base in the most recent periods.
Overall, the data indicate a period of operational and financial improvement through most of 2016-2018, characterized by rising profitability margins and improved asset utilization. However, from 2019 onwards, several key indicators deteriorated, including EBIT margin, return on assets, and asset turnover, combined with increased tax and interest burdens, suggesting emerging challenges affecting performance by early 2020.
Disaggregation of Net Profit Margin
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).
- Tax Burden
- The tax burden ratio demonstrates a fluctuating pattern over the periods observed. Beginning at approximately 0.68 in early 2015, it remains relatively stable through 2016 with minor variations around the 0.66-0.7 range. From 2017 to early 2018, there is a noticeable dip to values near 0.48 to 0.56, indicating a temporary reduction in tax impact on earnings. Subsequently, from 2018 onward, the ratio trends upward, reaching a peak close to 0.85 in late 2019, before slightly declining to approximately 0.78 by March 2020. This suggests changing tax efficiency or rates affecting profitability over time.
- Interest Burden
- The interest burden ratio starts around 0.88 in 2015 and exhibits a slight declining trajectory across the periods. Values move gradually from around 0.88 down to 0.8 by the end of 2019, with a further dip to 0.75 in March 2020. This general decrease indicates an increasing impact of interest expenses on operating income, suggesting either a rise in interest costs or reduced operating earnings relative to interest obligations.
- EBIT Margin
- The EBIT margin shows considerable improvement from 2015 through 2018. Initial values near 9.8% in early 2015 rise steadily to peak at approximately 16.38% in late 2018, reflecting enhanced operational profitability. After this peak, a declining trend ensues, with margins dropping to about 9.5% at the end of 2019 and further decreasing to 7.64% in the first quarter of 2020. This decline indicates reduced earnings efficiency from core operations, potentially due to increased costs or diminished revenues.
- Net Profit Margin
- The net profit margin follows a similar growth and decline pattern as EBIT margin but at lower absolute values. Starting near 5.9% in early 2015, the margin gradually improves, reaching a high near 9.19% in early 2019. Subsequently, profitability declines with margins falling to approximately 6.07% by the end of 2019 and further lowering to 4.5% in early 2020. This trend points to a contraction in overall profitability after a period of growth, possibly influenced by factors including increased expenses, tax impact changes, or operational challenges near the end of the time frame.