Name: MAR Cash Flow - Marriott International Inc. /md/ Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

MAR - Marriott International Inc. /md/

USD | NASDAQ | Consumer Cyclical

MAR Cash Flow - Marriott International Inc. /md/ Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Net Income
Net Income	648.0	445.0	728.0	763.0	665.0	455.0	584.0	772.0	564.0	848.0	752.0	726.0	757.0	673.0	630.0	678.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Net Income
Net Income	2,584.0	2,601.0	2,375.0	3,083.0	2,358.0	1,099.0	(267.0)	1,273.0	1,907.0	1,459.0	808.0	859.0	753.0	626.0	571.0	198.0	458.0	362.0
Cash From Operating Activities
Depreciation & Amortization	-	145.0	128.0	122.0	114.0	138.0	322.0	346.0	256.0	231.0	157.0	132.0	135.0	127.0
Cash From Investing Activities
Capital Expenditures	-	604.0	750.0	452.0	332.0	183.0	135.0	653.0	556.0	240.0	199.0	305.0	411.0	296.0	437.0
Cash From Financing Activities
Debt Issued	-	3,436.0	2,948.0	1,918.0	983.0	1,793.0	3,561.0	1,397.0	1,646.0	0.0	1,482.0	790.0	394.0	345.0	936.0
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow
Free Cash Flow	-	2,608.0	1,999.0	2,718.0	2,031.0	994.0	1,504.0	1,032.0	1,801.0	1,987.0	1,420.0	1,210.0	813.0	844.0	552.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Amortization Of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Stock-Based Compensation	57.0	85.0	50.0	49.0	52.0	81.0	54.0	49.0	53.0	72.0	47.0	49.0	37.0	54.0	45.0	49.0	44.0
Deffered Income Tax	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Asset Impairments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Other Working Capital	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Activities	160.0	-	-	-	60.0	-	-	-	71.0	-	-	-	56.0	-	-	-	36.0
Cash From Operating Activities	858.0	-	-	-	647.0	-	-	-	779.0	-	-	-	887.0	-	-

Cash From Investing Activities
Capital Expenditures	130.0	-	-	-	135.0	-	-	-	109.0	-	-	-	95.0	-	-	-	49.0	-	-	-	30.0	-	-	-	59.0	-	-	-	66.0	-	-	-	64.0	-	-	-	48.0	-	-	-
Acquisitions	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Sales Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	11.0	-	-	-	1.0	-	-	-	(6.0)	-	-	-	(6.0)	-	-	-	(19.0)
Cash From Investing Activities	(149.0)	-	-	-	(143.0)	-	-	-	(95.0)	-	-	-	(59.0)	-	-

Cash From Financing Activities
Debt Issued	1,425.0	-	-	-	1,960.0	-	-	-	1,468.0	-	-	-	783.0	-	-	-	0.0	-	-	-	1,089.0	-	-	-	0.0	-	-	-	841.0	-	-	-	0.0	-	-	-	1.0	-	-	-
Debt Repaid	3.0	-	-	-	352.0	-	-	-	2.0	-	-	-	328.0	-	-	-	401.0	-
Common Stock Issuance	53.0	-	-	-	45.0	-	-	-	33.0	-	-	-	0.0	-	-	-	0.0
Common Stock Repurchased	700.0	-	-	-	751.0	-	-	-	1,144.0	-	-	-	1,135.0	-	-	-	0.0
Dividends Paid	178.0	-	-	-	174.0	-	-	-	151.0	-	-	-	124.0	-	-	-	0.0	-
Other Financing Activities	-	-	-	-	-	-	-	-	0.0	-	-	-	(23.0)	-	-	-	0.0
Cash From Financing Activities	(612.0)	-	-	-	(383.0)	-	-	-	(602.0)	-	-	-	(782.0)	-	-

Free Cash Flow
Free Cash Flow	728.0	-	-	-	512.0	-	-	-	670.0	-	-	-	792.0	-	-	-	349.0	-	-	-	(3.0)	-	-	-	455.0	-	-	-	85.0	-	-	-	611.0	-	-	-	414.0	-	-	-
Free Cash Flow To Equity	2,150.0	-	-	-	2,120.0	-	-	-	2,136.0	-	-	-	1,247.0	-	-	-	(52.0)

Cash Flow Statement

Cash Flow Statement

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Change In Cash	97.0	-	-	-	121.0	-	-	-	82.0	-	-	-	46.0	-	-	-	(354.0)	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-