Marriott International, Inc.
MAR · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | $79,275 | $67,991 | $48,300 | $54,067 |
| - Cash | $396 | $338 | $507 | $1,393 |
| + Debt | $15,241 | $12,760 | $11,098 | $11,236 |
| Enterprise Value | $94,120 | $80,413 | $58,891 | $63,910 |
| Revenue | $25,100 | $23,713 | $20,773 | $13,857 |
| % Growth | 5.8% | 14.2% | 49.9% | – |
| Gross Profit | $5,101 | $5,124 | $4,558 | $2,801 |
| % Margin | 20.3% | 21.6% | 21.9% | 20.2% |
| EBITDA | $4,338 | $4,379 | $3,917 | $1,895 |
| % Margin | 17.3% | 18.5% | 18.9% | 13.7% |
| Net Income | $2,375 | $3,083 | $2,358 | $1,099 |
| % Margin | 9.5% | 13% | 11.4% | 7.9% |
| EPS Diluted | 8.33 | 10.18 | 7.24 | 3.34 |
| % Growth | -18.2% | 40.6% | 116.8% | – |
| Operating Cash Flow | $2,749 | $3,170 | $2,363 | $1,177 |
| Capital Expenditures | -$750 | -$452 | -$332 | -$183 |
| Free Cash Flow | $1,999 | $2,718 | $2,031 | $994 |