Marriott International, Inc. (MAR)
USD 277.65
(-4.07%)
USD 277.65
(-4.07%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 3.17 Billion | 2.36 Billion | 1.17 Billion | 1.63 Billion | 1.68 Billion | 2.35 Billion |
| Net Income | 3.08 Billion | 2.35 Billion | 1.09 Billion | -267 Million | 1.27 Billion | 1.9 Billion |
| Depreciation & Amortization | 277 Million | 282 Million | 295 Million | 478 Million | 403 Million | 284 Million |
| Deferred income taxes | -612 Million | 280 Million | -281 Million | -478 Million | -200 Million | -239 Million |
| Stock-based compensation | 205 Million | 192 Million | 182 Million | 201 Million | 187 Million | 184 Million |
| Change in working capital | 69 Million | -542 Million | 110 Million | -28 Million | -273 Million | -76 Million |
| Other non-cash items | 148 Million | -207 Million | -228 Million | 1.73 Billion | 295 Million | 297 Million |
| Investing Cash Flow | -465 Million | -297 Million | -187 Million | 35 Million | -284 Million | -52 Million |
| Investments in PPE | -452 Million | -332 Million | -183 Million | -135 Million | -653 Million | -556 Million |
| Acquisitions | -101 Million | 1 Million | 12 Million | 260 Million | 395 Million | 479 Million |
| Investment purchases | -77 Million | -11 Million | -13 Million | -41 Million | -30 Million | -13 Million |
| Sales/Maturities of investments | 61 Million | 14 Million | 40 Million | 8 Million | 51 Million | 48 Million |
| Other Investing Activities | 104 Million | 31 Million | -43 Million | -57 Million | -47 Million | 25 Million |
| Financing Cash Flow | -2.86 Billion | -2.96 Billion | -463 Million | -1.03 Billion | -1.5 Billion | -2.37 Billion |
| Debt repayment | -684 Million | -804 Million | -2.17 Billion | -4.17 Billion | -835 Million | -397 Million |
| Dividends payments | -587 Million | -321 Million | - | -156 Million | -612 Million | -543 Million |
| Common Stock Repurchased | -3.95 Billion | -2.56 Billion | -90 Million | -150 Million | -2.26 Billion | -2.85 Billion |
| Common Stock Issuance | 29 Million | - | 2 Million | 3.56 Billion | 7 Million | 4 Million |
| Other Financing Activities | 2.33 Billion | 729 Million | 1.88 Billion | -111 Million | 2.19 Billion | 1.41 Billion |
| Accounts receivables | - | - | - | - | - | - |
| Accounts payables | - | - | - | - | - | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | 69 Million | -542 Million | 110 Million | -28 Million | -273 Million | -76 Million |
| Cash at beginning of period | 525 Million | 1.42 Billion | 894 Million | 253 Million | 360 Million | 429 Million |
| Cash at end of period | 366 Million | 525 Million | 1.42 Billion | 894 Million | 253 Million | 360 Million |
| Capital Expenditure | -452 Million | -332 Million | -183 Million | -135 Million | -653 Million | -556 Million |
| Effect of forex changes on cash | - | - | - | - | - | - |
| Net cash flow / Change in cash | -159 Million | -896 Million | 527 Million | 641 Million | -107 Million | -69 Million |
| Free Cash Flow | 2.71 Billion | 2.03 Billion | 994 Million | 1.5 Billion | 1.03 Billion | 1.8 Billion |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 584 Million | 772 Million | 564 Million | 3.08 Billion | 848 Million | 752 Million |
| Depreciation & Amortization | 121 Million | 47 Million | 45 Million | 277 Million | 73 Million | 69 Million |
| Deferred income taxes | 2 Million | -107 Million | 105 Million | -612 Million | -505 Million | -27 Million |
| Stock-based compensation | 63 Million | 57 Million | 53 Million | 205 Million | 58 Million | 54 Million |
| Change in working capital | 274 Million | -33 Million | -241 Million | 69 Million | 210 Million | 74 Million |
| Other non-cash items | -164 Million | 80 Million | 501 Million | 148 Million | 67 Million | -41 Million |
| Investing Cash Flow | -164 Million | -130 Million | -95 Million | -465 Million | -102 Million | -120 Million |
| Investments in PPE | 234 Million | -125 Million | -109 Million | -452 Million | -134 Million | -124 Million |
| Acquisitions | -1 Million | - | 1 Million | -101 Million | 1 Million | 61 Million |
| Investment purchases | 8 Million | -7 Million | -1 Million | -77 Million | -26 Million | -60 Million |
| Sales/Maturities of investments | -8 Million | - | 8 Million | 61 Million | 26 Million | 2 Million |
| Other Investing Activities | -397 Million | 2 Million | 6 Million | 104 Million | 31 Million | 1 Million |
| Financing Cash Flow | -670 Million | -720 Million | -602 Million | -2.86 Billion | -1.02 Billion | -597 Million |
| Debt repayment | -1.25 Billion | -475 Million | -781 Million | -684 Million | -352 Million | -2 Million |
| Dividends payments | -176 Million | -179 Million | -151 Million | -587 Million | -152 Million | -154 Million |
| Common Stock Repurchased | 2.15 Billion | -1.01 Billion | -1.14 Billion | -3.95 Billion | -965 Million | -942 Million |
| Common Stock Issuance | 40 Million | - | 33 Million | 29 Million | 446 Million | 528 Million |
| Other Financing Activities | -1.43 Billion | -4 Million | -121 Million | 2.33 Billion | -3 Million | -27 Million |
| Accounts receivables | - | - | - | - | - | - |
| Accounts payables | - | - | - | - | - | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | 274 Million | -33 Million | -241 Million | 69 Million | 210 Million | 74 Million |
| Cash at beginning of period | 349 Million | 429 Million | 338 Million | 525 Million | 743 Million | 579 Million |
| Cash at end of period | 416 Million | 349 Million | 429 Million | 366 Million | 366 Million | 743 Million |
| Capital Expenditure | 234 Million | -125 Million | -109 Million | -452 Million | -134 Million | -124 Million |
| Effect of forex changes on cash | - | - | - | - | - | -186 Million |
| Net cash flow / Change in cash | 67 Million | -80 Million | 91 Million | -159 Million | -377 Million | 164 Million |
| Free Cash Flow | 1.11 Billion | 647 Million | 670 Million | 2.71 Billion | 617 Million | 757 Million |
ARTGF
KCM
TRUE
300903
CRWN
EGKLF