MARRIOTT INTERNATIONAL INC /MD/ (MAR) FY2024 Q3 P&L / Income Statement

Revenue by Business Segment

2024-07-01 to 2024-09-30

Swipe to see the full flow
MARRIOTT INTERNATIONAL INC /MD/ (MAR) FY2024 Q3 P&L / Income StatementIncome statement for 2024-07-01 through 2024-09-30. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUE RECONCILIATIONREVENUEGROSSOPERATINGPRE-TAXNETU.S. & CanadaEMEA SegmentAPECGreater ChinaRevenueRevenue before reconciliation (calculated)Unallocated corporate and otherGross profit (calculated)Cost of revenue (calculated)Operating costsOPERATING INCOMEOperating expenses (calculated)Restructuring and merger-related chargesGeneral, administrative, and otherDepreciation, amortization, and otherINCOME BEFORE INCOME TAXESOther income (expense), net (calculated)NET INCOMEProvision for income taxesRevenue before reconciliation (calculated)Revenue beforereconciliation(calculated)$5.60 BGross profit (calculated)Gross profit(calculated)$1.27 BINCOME BEFORE INCOME TAXESINCOME BEFOREINCOME TAXES$786.00 MRevenueRevenue$6.26 BOPERATING INCOMEOPERATING INCOME$944.00 MNET INCOMENET INCOME$584.00 MOperating expenses (calculated)Operating expenses(calculated)$330.00 MCost of revenue (calculated)Cost of revenue(calculated)$4.98 BProvision for income taxesProvision forincome taxes$202.00 MU.S. & CanadaU.S. & Canada$4.60 BRestructuring and merger-related chargesRestructuring andmerger-related charges$9.00 MOther income (expense), net (calculated)Other income,net (calculated)−$158.00 MGeneral, administrative, and otherGeneral, administrative, and other$276.00 MEMEA SegmentEMEA$635.00 MDepreciation, amortization, and otherDepreciation,amortization, and other$45.00 MAPECAPEC$230.00 MOperating costsOperating costs$4.98 BGreater ChinaGreater China$142.00 MUnallocated corporate and otherUnallocatedcorporate and other$652.00 M
Chart details

MARRIOTT INTERNATIONAL INC /MD/ (MAR) FY2024 Q3 P&L / Income Statement

Income statement for 2024-07-01 through 2024-09-30. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Revenue
6,255,000,000 US dollars
Cost of revenue (calculated)
4,981,000,000 US dollars
Gross profit (calculated)
1,274,000,000 US dollars
Operating expenses (calculated)
330,000,000 US dollars
OPERATING INCOME
944,000,000 US dollars
Other income (expense), net (calculated)
negative 158,000,000 US dollars
INCOME BEFORE INCOME TAXES
786,000,000 US dollars
Provision for income taxes
202,000,000 US dollars
NET INCOME
584,000,000 US dollars
U.S. & Canada
4,596,000,000 US dollars
EMEA Segment
635,000,000 US dollars
Greater China
142,000,000 US dollars
APEC
230,000,000 US dollars
Operating costs
4,981,000,000 US dollars
General, administrative, and other
276,000,000 US dollars
Depreciation, amortization, and other
45,000,000 US dollars
Restructuring and merger-related charges
9,000,000 US dollars
Revenue before reconciliation (calculated)
5,603,000,000 US dollars. Sum of the reported revenue categories before the separately reported reconciliation.
Unallocated corporate and other
652,000,000 US dollars. Reported reconciliation to consolidated revenue.
U.S. & Canada costs (calculated)
3,979,000,000 US dollars. Segment revenue less segment operating income; it includes cost of revenue and operating expenses.
EMEA Segment costs (calculated)
483,000,000 US dollars. Segment revenue less segment operating income; it includes cost of revenue and operating expenses.
Greater China costs (calculated)
96,000,000 US dollars. Segment revenue less segment operating income; it includes cost of revenue and operating expenses.
APEC costs (calculated)
164,000,000 US dollars. Segment revenue less segment operating income; it includes cost of revenue and operating expenses.
Reconciling items (calculated)
589,000,000 US dollars. Segment revenue less segment operating income; it includes cost of revenue and operating expenses.

Chart connections

  • Revenue less cost of revenue equals gross profit; gross profit less operating expenses equals operating income.
  • Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit equals net income.
  • Reported revenue categories plus the separately reported signed reconciliation equals consolidated revenue.
MARRIOTT INTERNATIONAL INC /MD/ (MAR) FY2024 Q3 Revenue by Business Segment Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Gross margin

20.4%

Gross profit / revenue

Operating margin

15.1%

Operating profit / revenue

Cash conversion

150.7%

Operating cash / net income, same period

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!