MARRIOTT INTERNATIONAL INC /MD/ (MAR) FY2025 Q1 P&L / Income Statement

Revenue by Product and Service

2025-01-01 to 2025-03-31

Swipe to see the full flow
MARRIOTT INTERNATIONAL INC /MD/ (MAR) FY2025 Q1 P&L / Income StatementIncome statement for 2025-01-01 through 2025-03-31. View: Product and service. Revenue and costs use their disclosed categories.SOURCESREVENUEGROSSOPERATINGPRE-TAXNETCost reimbursement revenue revenueNet fee revenuesOwned, leased, and other revenue revenueRevenueGross profit (calculated)Cost of revenue (calculated)Cost reimbursement revenue cost of revenueOwned, leased, and other revenue cost of revenueOPERATING 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 taxesGross profit (calculated)Gross profit(calculated)$1.25 BINCOME BEFORE INCOME TAXESINCOME BEFOREINCOME TAXES$764.00 MRevenueRevenue$6.26 BOPERATING INCOMEOPERATING INCOME$948.00 MNET INCOMENET INCOME$665.00 MOperating expenses (calculated)Operating expenses(calculated)$297.00 MCost of revenue (calculated)Cost of revenue(calculated)$5.02 BProvision for income taxesProvision forincome taxes$99.00 MCost reimbursement revenue revenueCost reimbursement revenue$4.66 BRestructuring and merger-related chargesRestructuring andmerger-related charges$1.00 MOther income (expense), net (calculated)Other income,net (calculated)−$184.00 MGeneral, administrative, and otherGeneral, administrative, and other$245.00 MNet fee revenuesNet fee revenues$1.25 BDepreciation, amortization, and otherDepreciation,amortization, and other$51.00 MCost reimbursement revenue cost of revenueCost reimbursementrevenue$4.72 BOwned, leased, and other revenue revenueOwned, leased, and other revenue$361.00 MOwned, leased, and other revenue cost of revenueOwned, leased,and other revenue$296.00 M
Chart details

MARRIOTT INTERNATIONAL INC /MD/ (MAR) FY2025 Q1 P&L / Income Statement

Income statement for 2025-01-01 through 2025-03-31. View: Product and service. Revenue and costs use their disclosed categories.

Revenue
6,263,000,000 US dollars
Cost of revenue (calculated)
5,018,000,000 US dollars
Gross profit (calculated)
1,245,000,000 US dollars
Operating expenses (calculated)
297,000,000 US dollars
OPERATING INCOME
948,000,000 US dollars
Other income (expense), net (calculated)
negative 184,000,000 US dollars
INCOME BEFORE INCOME TAXES
764,000,000 US dollars
Provision for income taxes
99,000,000 US dollars
NET INCOME
665,000,000 US dollars
Net fee revenues
1,247,000,000 US dollars
Owned, leased, and other revenue revenue
361,000,000 US dollars
Cost reimbursement revenue revenue
4,655,000,000 US dollars
Owned, leased, and other revenue cost of revenue
296,000,000 US dollars
Cost reimbursement revenue cost of revenue
4,722,000,000 US dollars
General, administrative, and other
245,000,000 US dollars
Depreciation, amortization, and other
51,000,000 US dollars
Restructuring and merger-related charges
1,000,000 US dollars

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.
MARRIOTT INTERNATIONAL INC /MD/ (MAR) FY2025 Q1 P&L / Income Statement Sankey chart, Product and service view
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Gross margin

19.9%

Gross profit / revenue

Operating margin

15.1%

Operating profit / revenue

Cash conversion

97.3%

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!