株探米国株
日本語 英語
エドガーで原本を確認する
falseMARRIOTT INTERNATIONAL INC /MD/000104828600010482862024-02-132024-02-13

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________________________ 
FORM 8-K
_______________________________________  
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 13, 2024
 _______________________________________ 
MI-rgb.jpg
MARRIOTT INTERNATIONAL, INC.
(Exact name of registrant as specified in its charter)
 _______________________________________ 
Delaware   1-13881 52-2055918
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
(IRS Employer
Identification No.)
7750 Wisconsin Avenue Bethesda Maryland 20814
(Address of principal executive offices)
(Zip Code)
Registrant’s telephone number, including area code: (301) 380-3000
 _______________________________________ 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class Trading Symbol(s) Name of Each Exchange on Which Registered
Class A Common Stock, $0.01 par value MAR
Nasdaq Global Select Market
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter)
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.





Item 2.02. Results of Operations and Financial Condition.
Financial Results for the Quarter and Year Ended December 31, 2023
Marriott International, Inc. (“Marriott”) issued a press release reporting financial results for the quarter and year ended December 31, 2023.
A copy of Marriott’s press release is attached as Exhibit 99 and incorporated by reference.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits. The following exhibits are furnished with this report:
99
104 The cover page to this Current Report on Form 8-K, formatted in inline XBRL.

2


SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
      MARRIOTT INTERNATIONAL, INC.
Date: February 13, 2024
      By:    /s/ Felitia O. Lee
        Felitia O. Lee
        Controller and Chief Accounting Officer

3
EX-99 2 mar-2023q4xearningsrelease.htm EX-99 Document
Exhibit 99

marq22020pr_image1a.jpg    marq22020pr_image2a.jpg
NEWS

MARRIOTT INTERNATIONAL REPORTS STRONG FOURTH QUARTER AND FULL YEAR 2023 RESULTS

•Fourth quarter 2023 comparable systemwide constant dollar RevPAR increased 7.2 percent worldwide, 3.3 percent in the U.S. & Canada, and 17.4 percent in international markets, compared to the 2022 fourth quarter;

•Fourth quarter reported diluted EPS totaled $2.87, compared to reported diluted EPS of $2.12 in the year-ago quarter. Fourth quarter adjusted diluted EPS totaled $3.57, compared to fourth quarter 2022 adjusted diluted EPS of $1.96;

•Fourth quarter reported net income totaled $848 million, compared to reported net income of $673 million in the year-ago quarter. Fourth quarter adjusted net income totaled $1,055 million, compared to fourth quarter 2022 adjusted net income of $622 million;

•Adjusted EBITDA totaled $1,197 million in the 2023 fourth quarter, compared to fourth quarter 2022 adjusted EBITDA of $1,090 million;

•The company added nearly 81,300 rooms globally during 2023, including approximately 17,500 rooms associated with the City Express transaction and more than 43,000 other rooms in international markets. Net rooms grew 4.7 percent from year-end 2022;

•At the end of the year, Marriott’s worldwide development pipeline totaled nearly 3,400 properties and roughly 573,000 rooms, including over 21,000 pipeline rooms approved, but not yet subject to signed contracts. More than 232,000 rooms in the pipeline were under construction as of the end of 2023;

•For full year 2023, Marriott repurchased 21.5 million shares of common stock for $3.9 billion, including 4.7 million shares for $965 million in the fourth quarter. The company returned over $4.5 billion to shareholders through dividends and share repurchases in 2023.

BETHESDA, MD – February 13, 2024 - Marriott International, Inc. (Nasdaq: MAR) today reported fourth quarter and full year 2023 results.

Anthony Capuano, President and Chief Executive Officer, said, “Our team delivered excellent results in 2023, as demand for our industry leading portfolio of properties and offerings around the world continued to grow. Full year global RevPAR1 rose 15 percent, net rooms grew 4.7 percent, and our fee-driven, asset-light business model generated record levels of cash.

1 All occupancy, Average Daily Rate (ADR), RevPAR and hotel revenue statistics and estimates are systemwide constant dollar. Unless otherwise stated, all changes refer to year-over-year changes for the comparable period. Occupancy, ADR, RevPAR and hotel revenue comparisons between 2023 and 2022 reflect properties that are comparable in both years.
1


“In the fourth quarter, worldwide RevPAR rose 7 percent. International RevPAR grew 17 percent, with particular strength in Asia Pacific and Europe.

“In the U.S. & Canada, fourth quarter RevPAR rose over 3 percent. Group revenue at our hotels increased 7 percent compared to the 2022 fourth quarter, driven by solid rate increases. While already significantly above 2019 levels, hotel leisure revenue rose again, up 2 percent. Business transient revenue at our hotels grew 3 percent from the year-ago quarter, with demand from large corporate customers continuing to make gains.

“Our development team had a stellar 2023, signing a record 164,000 organic rooms globally, including 37,000 rooms from our deal with MGM Resorts International, and our development pipeline reached a new high of roughly 573,000 rooms at year end. During the year, we added nearly 81,300 rooms to our distribution, with one in four organic rooms from conversions.

“The power of our unparalleled Marriott Bonvoy loyalty program continues to increase, with 196 million members at year end. We’ve continued to leverage our global portfolio and have expanded our co-brand credit card offerings, with 31 cards now across 11 countries. In 2023, global card spend increased a remarkable 11 percent over the prior year.

“In 2024, we expect another year of solid growth and significant shareholder returns. With normalizing RevPAR growth around the world, we anticipate a worldwide full year RevPAR increase of 3 to 5 percent and net rooms growth of 5.5 to 6 percent. We expect this should yield adjusted EBITDA of approximately $4.9 billion to $5.0 billion for the year and enable us to return $4.1 billion to $4.3 billion to shareholders after factoring in $500 million to purchase the Sheraton Grand Chicago.”

Fourth Quarter 2023 Results
Base management and franchise fees totaled $1,026 million in the 2023 fourth quarter, a 9 percent increase compared to base management and franchise fees of $945 million in the year-ago quarter. The increase is primarily attributable to RevPAR increases and unit growth. Non-RevPAR-related franchise fees in the 2023 fourth quarter totaled $220 million, compared to $215 million in the year-ago quarter. The increase was largely driven by higher co-brand credit card fees.

Incentive management fees totaled $218 million in the 2023 fourth quarter, a 17 percent increase compared to $186 million in the 2022 fourth quarter. Managed hotels in international markets contributed two-thirds of the incentive fees earned in the quarter.

Owned, leased, and other revenue, net of direct expenses, totaled $151 million in the 2023 fourth quarter, compared to $101 million in the year-ago quarter. Results in the 2023 quarter included a $63 million ($47 million after-tax and $0.16 per share) termination fee related to a development project.
2



General, administrative, and other expenses for the 2023 fourth quarter totaled $330 million, compared to $236 million in the year-ago quarter. The year-over-year change reflects a $27 million ($20 million after-tax and $0.07 per share) litigation reserve related to an international hotel, as well as higher performance-related compensation expenses, professional fees, and bad debt reserves.

Interest expense, net, totaled $144 million in the 2023 fourth quarter, compared to $107 million in the year-ago quarter. The increase was largely due to higher interest expense associated with higher debt balances.

In the 2023 fourth quarter, the provision for income taxes totaled a $267 million benefit, compared to a $218 million expense in the 2022 fourth quarter. The favorable year-over-year change is primarily due to international intellectual property restructuring transactions completed in the quarter resulting in $228 million ($0.77 per share) of benefits and a $223 million ($0.75 per share) favorable impact from the release of a tax valuation allowance.

Marriott’s reported operating income totaled $718 million in the 2023 fourth quarter, compared to 2022 fourth quarter reported operating income of $996 million. Reported net income totaled $848 million in the 2023 fourth quarter, a 26 percent increase compared to 2022 fourth quarter reported net income of $673 million. Reported diluted earnings per share (EPS) totaled $2.87 in the quarter, compared to reported diluted EPS of $2.12 in the year-ago quarter.

Adjusted operating income in the 2023 fourth quarter totaled $992 million, compared to 2022 fourth quarter adjusted operating income of $926 million. Fourth quarter 2023 adjusted net income totaled $1,055 million, compared to 2022 fourth quarter adjusted net income of $622 million. Adjusted diluted EPS in the 2023 fourth quarter totaled $3.57, compared to adjusted diluted EPS of $1.96 in the year-ago quarter.

Adjusted results excluded cost reimbursement revenue, reimbursed expenses and merger-related charges and other expenses. See pages A-3 and A-11 for the calculation of adjusted results and the manner in which the adjusted measures are determined in this press release.

Adjusted earnings before interest, taxes, depreciation, and amortization (EBITDA) totaled $1,197 million in the 2023 fourth quarter, a 10 percent increase compared to fourth quarter 2022 adjusted EBITDA of $1,090 million. See page A-11 for the adjusted EBITDA calculation.

Selected Performance Information
Marriott added 558 properties (81,281 rooms) to its worldwide portfolio during 2023, including approximately 17,500 rooms associated with the City Express transaction and more than 43,000 other rooms in international markets.
3


Sixty-three properties (9,430 rooms) exited the system during the year. At the end of the year, Marriott’s global system totaled nearly 8,800 properties, with more than 1,597,000 rooms.

At the end of the year, the company’s worldwide development pipeline totaled 3,379 properties with roughly 573,000 rooms, including 126 properties with over 21,000 rooms approved for development, but not yet subject to signed contracts. The year-end pipeline included 1,066 properties with more than 232,000 rooms under construction, or 41 percent, including approximately 37,000 rooms from the MGM deal.

In the 2023 fourth quarter, worldwide RevPAR increased 7.2 percent (a 7.6 percent increase using actual dollars) compared to the 2022 fourth quarter. RevPAR in the U.S. & Canada increased 3.3 percent (a 3.3 percent increase using actual dollars), and RevPAR in international markets increased 17.4 percent (an 18.7 percent increase using actual dollars).

Balance Sheet & Common Stock
At year-end 2023, Marriott’s total debt was $11.9 billion and cash and equivalents totaled $0.3 billion, compared to $10.1 billion in debt and $0.5 billion of cash and equivalents at year-end 2022.

The company repurchased 4.7 million shares of common stock in the 2023 fourth quarter for $965 million. For full year 2023, Marriott repurchased 21.5 million shares for $3.9 billion. Year to date through February 9, the company has repurchased 1.3 million shares for $300 million.

Company Outlook

First Quarter 2024
vs First Quarter 2023
Full Year 2024
vs Full Year 2023
Comparable systemwide constant $
RevPAR growth
Worldwide
4% to 5%
3% to 5%
Year-End 2024
vs Year-End 2023
Net rooms growth
5.5% to 6%
4


($ in millions, except EPS)
First Quarter 2024
Full Year 2024
Gross fee revenues
$1,190 to $1,205
$5,120 to $5,220
Owned, leased, and other revenue, net of direct expenses
$65 to $70
$320 to $330
General, administrative, and other expenses
$245 to $235
$1,035 to $1,015
Adjusted EBITDA1,2
$1,120 to $1,150
$4,880 to $5,010
Adjusted EPS – diluted2,3
$2.12 to $2.19
$9.18 to $9.52
Investment spending4
$1,000 to $1,200
Capital return to shareholders5
$4,100 to $4,300
1See pages A-12 and A-13 for the adjusted EBITDA calculations.
2Adjusted EBITDA and Adjusted EPS – diluted for first quarter and full year 2024 do not include cost reimbursement revenue, reimbursed expenses, merger-related charges and other expenses, or any asset sales that may occur during the year, each of which the company cannot forecast with sufficient accuracy and without unreasonable efforts, and which may be significant.
3Assumes the level of capital return to shareholders noted above.
4Includes capital and technology expenditures, loan advances, contract acquisition costs, and other investing activities.
5Factors in the purchase of the Sheraton Grand Chicago and underlying land for $500 million, $200 million of which is included in investment spending. Assumes the level of investment spending noted above and that no asset sales occur during the year.

Marriott International, Inc. (NASDAQ: MAR) will conduct its quarterly earnings review for the investment community and news media on Tuesday, February 13, 2024, at 8:30 a.m. Eastern Time (ET). The conference call will be webcast simultaneously via Marriott’s investor relations website at http://www.marriott.com/investor, click on “Events & Presentations” and click on the quarterly conference call link. A replay will be available at that same website until February 13, 2025.

The telephone dial-in number for the conference call is US Toll Free: 800-245-3047, or Global: +1 203-518-9765. The conference ID is MAR4Q23. A telephone replay of the conference call will be available from 1:00 p.m. ET, Tuesday, February 13, 2024, until 8:00 p.m. ET, Tuesday, February 20, 2024. To access the replay, call US Toll Free: 800-934-2730 or Global: +1 402-220-1141.

Note on forward-looking statements: All statements in this press release and the accompanying schedules are made as of February 13, 2024. We undertake no obligation to publicly update or revise these statements, whether as a result of new information, future events or otherwise. This press release and the accompanying schedules contain "forward-looking statements" within the meaning of federal securities laws, including statements related to our RevPAR, rooms growth and other financial metric estimates, outlook and assumptions; shareholder returns; travel and lodging demand trends and expectations; our development pipeline and growth expectations; and similar statements concerning anticipated future events and expectations that are not historical facts. We caution you that these statements are not guarantees of future performance and are subject to numerous evolving risks and uncertainties that we may not be able to accurately predict or assess, including the risk factors that we describe in our Securities and Exchange Commission filings, including our most recent Annual Report on Form 10-K or Quarterly Report on Form 10-Q. Any of these factors could cause actual results to differ materially from the expectations we express or imply in this press release.

Marriott International, Inc. (NASDAQ: MAR) is based in Bethesda, Maryland, USA, and encompasses a portfolio of nearly 8,800 properties across more than 30 leading brands in 139 countries and territories.
5


Marriott operates and franchises hotels and licenses vacation ownership resorts all around the world. The company offers Marriott Bonvoy®, its highly awarded travel program. For more information, please visit our website at www.marriott.com, and for the latest company news, visit www.marriottnewscenter.com. In addition, connect with us on Facebook and @MarriottIntl on X and Instagram.

Marriott encourages investors, the media, and others interested in the company to review and subscribe to the information Marriott posts on its investor relations website at www.marriott.com/investor or Marriott's news center website at www.marriottnewscenter.com, which may be material. The contents of these websites are not incorporated by reference into this press release or any report or document Marriott files with the SEC, and any references to the websites are intended to be inactive textual references only.

CONTACTS:
Melissa Froehlich Flood
Corporate Communications
(301) 380-4839
newsroom@marriott.com
Jackie Burka McConagha
Investor Relations
(301) 380-5126
jackie.mcconagha@marriott.com
Betsy Dahm
Investor Relations
(301) 380-3372
betsy.dahm@marriott.com

IRPR#1
Tables follow
6


MARRIOTT INTERNATIONAL, INC.
PRESS RELEASE SCHEDULES
TABLE OF CONTENTS
QUARTER 4, 2023
Consolidated Statements of Income - As Reported
A-1
Non-GAAP Financial Measures
A-3
Total Lodging Products by Ownership Type
A-4
Total Lodging Products by Tier
A-6
Key Lodging Statistics
A-7
Adjusted EBITDA
Adjusted EBITDA Forecast - First Quarter 2024
Adjusted EBITDA Forecast - Full Year 2024
Explanation of Non-GAAP Financial and Performance Measures





MARRIOTT INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF INCOME - AS REPORTED
FOURTH QUARTER 2023 AND 2022
(in millions except per share amounts, unaudited)
As Reported As Reported Percent
Three Months Ended Three Months Ended Better/(Worse)
December 31, 2023 December 31, 2022 Reported 2023 vs. 2022
REVENUES
Base management fees $ 321  $ 287  12 
Franchise fees1
705  658 
Incentive management fees 218  186  17 
Gross Fee Revenues 1,244  1,131  10 
Contract investment amortization2
(22) (24)
Net Fee Revenues 1,222  1,107  10 
Owned, leased, and other revenue3
455  396  15 
Cost reimbursement revenue4
4,418  4,420  — 
Total Revenues 6,095  5,923 
OPERATING COSTS AND EXPENSES
Owned, leased, and other - direct5
304  295  (3)
Depreciation, amortization, and other6
51  46  (11)
General, administrative, and other7
330  236  (40)
Merger-related charges and other (700)
Reimbursed expenses4
4,684  4,349  (8)
Total Expenses 5,377  4,927  (9)
OPERATING INCOME 718  996  (28)
Gains and other income, net8
250 
Interest expense (153) (115) (33)
Interest income 13 
Equity in earnings9
—  —  — 
INCOME BEFORE INCOME TAXES 581  891  (35)
Benefit (provision) for income taxes 267  (218) 222 
NET INCOME $ 848  $ 673  26 
EARNINGS PER SHARE
  Earnings per share - basic $ 2.88  $ 2.13  35 
  Earnings per share - diluted $ 2.87  $ 2.12  35 
Basic Shares 294.3  316.5 
Diluted Shares 295.6  317.9 
1 Franchise fees include fees from our franchise agreements, application and relicensing fees, timeshare and yacht fees, co-branded credit card fees, and residential branding fees.
2 Contract investment amortization includes amortization of capitalized costs to obtain contracts with our owner and franchisee customers, and any related impairments, accelerations, or write-offs.
3 Owned, leased, and other revenue includes revenue from the properties we own or lease, termination fees, and other revenue.
4 Cost reimbursement revenue includes reimbursements from properties for property-level and centralized programs and services that we operate for the benefit of our hotel owners. Reimbursed expenses include costs incurred by Marriott for certain property-level operating expenses and centralized programs and services.
5 Owned, leased, and other - direct expenses include operating expenses related to our owned or leased hotels, including lease payments and pre-opening expenses.
6 Depreciation, amortization, and other expenses include depreciation for fixed assets, amortization of capitalized costs incurred to acquire management, franchise, and license agreements, and any related impairments, accelerations, or write-offs.
7 General, administrative, and other expenses include our corporate and business segments overhead costs and general expenses.
8 Gains and other income, net includes gains and losses on the sale of real estate, the sale of joint venture interests and other investments, and adjustments from other equity investments.
9 Equity in earnings include our equity in earnings or losses of unconsolidated equity method investments.

A-1


MARRIOTT INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF INCOME - AS REPORTED
FULL YEAR 2023 AND 2022
(in millions except per share amounts, unaudited)
As Reported As Reported Percent
Twelve Months Ended Twelve Months Ended Better/(Worse)
December 31, 2023 December 31, 2022 Reported 2023 vs. 2022
REVENUES
Base management fees $ 1,238  $ 1,044  19 
Franchise fees 1
2,831  2,505  13 
Incentive management fees 755  529  43 
   Gross Fee Revenues 4,824  4,078  18 
Contract investment amortization 2
(88) (89)
   Net Fee Revenues 4,736  3,989  19 
Owned, leased, and other revenue 3
1,564  1,367  14 
Cost reimbursement revenue 4
17,413  15,417  13 
   Total Revenues 23,713  20,773  14 
OPERATING COSTS AND EXPENSES
Owned, leased, and other - direct 5
1,165  1,074  (8)
Depreciation, amortization, and other 6
189  193 
General, administrative, and other 7
1,011  891  (13)
Merger-related charges and other 60  12  (400)
Reimbursed expenses 4
17,424  15,141  (15)
   Total Expenses 19,849  17,311  (15)
OPERATING INCOME 3,864  3,462  12 
Gains and other income, net 8
40  11  264 
Interest expense (565) (403) (40)
Interest income 30  26  15 
Equity in earnings 9
18  (50)
INCOME BEFORE INCOME TAXES 3,378  3,114 
Provision for income taxes (295) (756) 61 
NET INCOME $ 3,083  $ 2,358  31 
EARNINGS PER SHARE
   Earnings per share - basic $ 10.23  $ 7.27  41 
   Earnings per share - diluted $ 10.18  $ 7.24  41 
Basic Shares 301.5  324.4 
Diluted Shares 302.9  325.8 
1 Franchise fees include fees from our franchise agreements, application and relicensing fees, timeshare and yacht fees, co-branded credit card fees, and residential branding fees.
2 Contract investment amortization includes amortization of capitalized costs to obtain contracts with our owner and franchisee customers, and any related impairments, accelerations, or write-offs.
3 Owned, leased, and other revenue includes revenue from the properties we own or lease, termination fees, and other revenue.
4 Cost reimbursement revenue includes reimbursements from properties for property-level and centralized programs and services that we operate for the benefit of our hotel owners. Reimbursed expenses include costs incurred by Marriott for certain property-level operating expenses and centralized programs and services.
5 Owned, leased, and other - direct expenses include operating expenses related to our owned or leased hotels, including lease payments and pre-opening expenses.
6 Depreciation, amortization, and other expenses include depreciation for fixed assets, amortization of capitalized costs incurred to acquire management, franchise, and license agreements, and any related impairments, accelerations, or write-offs.
7 General, administrative, and other expenses include our corporate and business segments overhead costs and general expenses.
8 Gains and other income, net includes gains and losses on the sale of real estate, the sale of joint venture interests and other investments, and adjustments from other equity investments.
9 Equity in earnings include our equity in earnings or losses of unconsolidated equity method investments.
.
A-2



MARRIOTT INTERNATIONAL, INC.
NON-GAAP FINANCIAL MEASURES
(in millions except per share amounts)
The following table presents our reconciliations of Adjusted operating income, Adjusted operating income margin, Adjusted net income, and Adjusted diluted earnings per share, to the most directly comparable GAAP measure. Adjusted total revenues is used in the determination of Adjusted operating income margin.
Three Months Ended Twelve Months Ended
Percent Percent
December 31, December 31, Better/ December 31, December 31, Better/
2023 2022 (Worse) 2023 2022 (Worse)
Total revenues, as reported $ 6,095  $ 5,923  $ 23,713  $ 20,773 
Less: Cost reimbursement revenue (4,418) (4,420) (17,413) (15,417)
Add: Impairments1
—  —  — 
Adjusted total revenues**
1,677  1,503  6,300  5,361 
Operating income, as reported 718  996  3,864  3,462 
Less: Cost reimbursement revenue (4,418) (4,420) (17,413) (15,417)
Add: Reimbursed expenses 4,684  4,349  17,424  15,141 
Add: Merger-related charges and other 60  12 
Add: Impairments1
—  —  — 
Adjusted operating income**
992  926  7% 3,935  3,203  23%
Operating income margin 12  % 17  % 16  % 17  %
Adjusted operating income margin**
59  % 62  % 62  % 60  %
Net income, as reported 848  673  3,083  2,358 
Less: Cost reimbursement revenue (4,418) (4,420) (17,413) (15,417)
Add: Reimbursed expenses 4,684  4,349  17,424  15,141 
Add: Merger-related charges and other 60  12 
Add: Impairments2
—  —  —  11 
Less: Gains on investees' property sales3
—  —  —  (23)
Less: Gain on asset dispositions4
—  —  (24) (2)
Income tax effect of above adjustments (67) 19  (3) 69 
Less: Income tax special items —  —  (100) 30 
Adjusted net income**
$ 1,055  $ 622  70% $ 3,027  $ 2,179  39%
Diluted earnings per share, as reported $ 2.87  $ 2.12  $ 10.18  $ 7.24 
Adjusted diluted earnings per share**
$ 3.57  $ 1.96  82% $ 9.99  $ 6.69  49%
** Denotes non-GAAP financial measures. Please see pages A-14 and A-15 for information about our reasons for providing these alternative financial measures and the limitations on their use.
1 Twelve months ended December 31, 2022 includes impairment charges reported in Contract investment amortization of $5 million.
2 Twelve months ended December 31, 2022 includes impairment charges reported in Contract investment amortization of $5 million and Equity in earnings of $6 million.
3 Gains on investees' property sales reported in Equity in earnings.
4 Gain on asset dispositions reported in Gains and other income, net.
A-3


MARRIOTT INTERNATIONAL, INC.
TOTAL LODGING PRODUCTS BY OWNERSHIP TYPE
As of December 31, 2023
US & Canada Total International Total Worldwide
Properties Rooms Properties Rooms Properties Rooms
Managed 624  215,246  1,422  360,717  2,046  575,963 
 Marriott Hotels 102  56,993  181  57,199  283  114,192 
 Sheraton 26  20,869  185  62,777  211  83,646 
 Courtyard 158  25,723  124  27,046  282  52,769 
 Westin 41  22,669  79  24,032  120  46,701 
 JW Marriott 23  13,189  73  25,940  96  39,129 
 The Ritz-Carlton 41  12,358  75  17,842  116  30,200 
 Renaissance 22  9,438  55  17,041  77  26,479 
 Four Points 134  86  24,130  87  24,264 
 Le Méridien 100  72  19,800  73  19,900 
 W Hotels 23  6,516  43  11,938  66  18,454 
 Residence Inn 73  11,857  1,116  82  12,973 
 St. Regis 11  2,169  46  10,053  57  12,222 
 Delta Hotels by Marriott 25  6,770  27  5,052  52  11,822 
 Fairfield by Marriott 1,431  78  9,858  84  11,289 
 Aloft 505  44  9,747  46  10,252 
 Gaylord Hotels 10,220  —  —  10,220 
 The Luxury Collection 2,296  40  7,819  46  10,115 
 AC Hotels by Marriott 1,512  68  8,465  76  9,977 
 Autograph Collection 2,862  24  3,728  33  6,590 
 Marriott Executive Apartments —  —  36  5,171  36  5,171 
 SpringHill Suites 25  4,241  —  —  25  4,241 
 EDITION 1,379  14  2,779  19  4,158 
 Element 810  14  2,803  17  3,613 
 Protea Hotels —  —  24  2,897  24  2,897 
 Moxy 380  1,551  1,931 
 Tribute Portfolio —  —  10  1,283  10  1,283 
 TownePlace Suites 825  —  —  825 
 Bulgari —  —  650  650 
Franchised 5,259  752,630  1,210  218,830  6,469  971,460 
 Courtyard 901  120,381  118  21,929  1,019  142,310 
 Fairfield by Marriott 1,147  108,014  59  10,079  1,206  118,093 
 Residence Inn 787  93,862  32  4,279  819  98,141 
 Marriott Hotels 233  74,555  64  18,378  297  92,933 
 Sheraton 142  44,054  79  22,664  221  66,718 
 SpringHill Suites 522  60,533  —  —  522  60,533 
 Autograph Collection 144  28,459  122  25,474  266  53,933 
 TownePlace Suites 497  50,238  —  —  497  50,238 
 Westin 92  31,078  30  9,305  122  40,383 
 Four Points 153  22,831  69  11,877  222  34,708 
 Aloft 160  22,952  26  4,966  186  27,918 
 AC Hotels by Marriott 109  17,874  51  9,127  160  27,001 
 Renaissance 66  18,603  30  7,671  96  26,274 
 Moxy 34  6,192  95  17,921  129  24,113 
 Delta Hotels by Marriott 67  14,960  16  3,732  83  18,692 
 City Express by Marriott —  —  150  17,431  150  17,431 
 Tribute Portfolio 66  10,725  40  4,870  106  15,595 
 The Luxury Collection 11  3,112  53  9,818  64  12,930 
 Le Méridien 24  5,389  22  5,740  46  11,129 
 Element 80  10,712  269  82  10,981 
 JW Marriott 12  6,072  12  2,733  24  8,805 
 Design Hotels 11  1,605  100  7,097  111  8,702 
 Protea Hotels —  —  34  2,802  34  2,802 
 The Ritz-Carlton 429  —  —  429 
 W Hotels —  —  246  246 
 Bulgari —  —  161  161 
 Marriott Executive Apartments —  —  154  154 
 Apartments by Marriott Bonvoy —  —  107  107 
A-4



MARRIOTT INTERNATIONAL, INC.
TOTAL LODGING PRODUCTS BY OWNERSHIP TYPE
As of December 31, 2023
US & Canada Total International Total Worldwide
Properties Rooms Properties Rooms Properties Rooms
Owned/Leased 13  4,339  37  8,776  50  13,115 
 Marriott Hotels 1,308  1,631  2,939 
 Courtyard 987  894  11  1,881 
 Sheraton —  —  1,830  1,830 
 W Hotels 779  665  1,444 
 Westin 1,073  —  —  1,073 
 Protea Hotels —  —  912  912 
 The Ritz-Carlton —  —  550  550 
 Renaissance —  —  505  505 
 JW Marriott —  —  496  496 
 The Luxury Collection —  —  383  383 
 Autograph Collection —  —  361  361 
 Residence Inn 192  140  332 
 Tribute Portfolio —  —  249  249 
 St. Regis —  —  160  160 
Residences 69  7,416  57  6,532  126  13,948 
 The Ritz-Carlton Residences 41  4,575  18  1,644  59  6,219 
 St. Regis Residences 10  1,198  13  1,777  23  2,975 
 W Residences 10  1,092  547  17  1,639 
 Marriott Hotels Residences —  —  981  981 
 Westin Residences 266  353  619 
 Bulgari Residences —  —  519  519 
 Sheraton Residences —  —  472  472 
 The Luxury Collection Residences 91  115  206 
 Renaissance Residences 112  —  —  112 
 EDITION Residences 82  —  —  82 
 JW Marriott Residences —  —  62  62 
 Le Méridien Residences —  —  62  62 
 Timeshare* 72  18,839  21  3,906  93  22,745 
 Yacht* —  —  149  149 
Grand Total 6,037  998,470  2,748  598,910  8,785  1,597,380 
*Timeshare and Yacht counts are included in this table by geographical location. For external reporting purposes, these offerings are captured within “Unallocated corporate and other.”
In the above table, The Luxury Collection, Autograph Collection and Tribute Portfolio include seven total properties that we acquired when we purchased Elegant Hotels Group plc in December 2019 which we currently intend to re-brand under such brands after the completion of planned renovations.
A-5


MARRIOTT INTERNATIONAL, INC.
TOTAL LODGING PRODUCTS BY TIER
As of December 31, 2023
US & Canada Total International Total Worldwide
Total Systemwide Properties Rooms Properties Rooms Properties Rooms
Luxury 200  55,337  422  96,897  622  152,234 
 JW Marriott 35  19,261  86  29,169  121  48,430 
 JW Marriott Residences —  —  62  62 
 The Ritz-Carlton 42  12,787  77  18,392  119  31,179 
 The Ritz-Carlton Residences 41  4,575  18  1,644  59  6,219 
 The Luxury Collection 17  5,408  96  18,020  113  23,428 
 The Luxury Collection Residences 91  115  206 
 W Hotels 25  7,295  46  12,849  71  20,144 
 W Residences 10  1,092  547  17  1,639 
 St. Regis 11  2,169  47  10,213  58  12,382 
 St. Regis Residences 10  1,198  13  1,777  23  2,975 
 EDITION 1,379  14  2,779  19  4,158 
 EDITION Residences 82  —  —  82 
 Bulgari —  —  811  811 
 Bulgari Residences —  —  519  519 
Premium 1,084  362,108  1,203  307,719  2,287  669,827 
 Marriott Hotels 337  132,856  250  77,208  587  210,064 
 Marriott Hotels Residences —  —  981  981 
 Sheraton 168  64,923  268  87,271  436  152,194 
 Sheraton Residences —  —  472  472 
 Westin 134  54,820  109  33,337  243  88,157 
 Westin Residences 266  353  619 
 Autograph Collection 153  31,321  151  29,563  304  60,884 
 Renaissance 88  28,041  87  25,217  175  53,258 
 Renaissance Residences 112  —  —  112 
 Le Méridien 25  5,489  94  25,540  119  31,029 
 Le Méridien Residences —  —  62  62 
 Delta Hotels by Marriott 92  21,730  43  8,784  135  30,514 
 Tribute Portfolio 66  10,725  52  6,402  118  17,127 
 Gaylord Hotels 10,220  —  —  10,220 
 Design Hotels 11  1,605  100  7,097  111  8,702 
 Marriott Executive Apartments —  —  38  5,325  38  5,325 
 Apartments by Marriott Bonvoy —  —  107  107 
Select 4,681  562,186  951  172,808  5,632  734,994 
 Courtyard 1,066  147,091  246  49,869  1,312  196,960 
 Fairfield by Marriott 1,153  109,445  137  19,937  1,290  129,382 
 Residence Inn 861  105,911  42  5,535  903  111,446 
 SpringHill Suites 547  64,774  —  —  547  64,774 
 Four Points 154  22,965  155  36,007  309  58,972 
 TownePlace Suites 503  51,063  —  —  503  51,063 
 Aloft 162  23,457  70  14,713  232  38,170 
 AC Hotels by Marriott 117  19,386  119  17,592  236  36,978 
 Moxy 35  6,572  103  19,472  138  26,044 
 Element 83  11,522  16  3,072  99  14,594 
 Protea Hotels —  —  63  6,611  63  6,611 
Midscale —  —  150  17,431  150  17,431 
City Express by Marriott —  —  150  17,431  150  17,431 
 Timeshare* 72  18,839  21  3,906  93  22,745 
 Yacht* —  —  149  149 
Grand Total 6,037  998,470  2,748  598,910  8,785  1,597,380 
*Timeshare and Yacht counts are included in this table by geographical location. For external reporting purposes, these offerings are captured within “Unallocated corporate and other.”
In the above table, The Luxury Collection, Autograph Collection and Tribute Portfolio include seven total properties that we acquired when we purchased Elegant Hotels Group plc in December 2019 which we currently intend to re-brand under such brands after the completion of planned renovations.

A-6



MARRIOTT INTERNATIONAL, INC.
KEY LODGING STATISTICS
In Constant $
Comparable Company-Operated US & Canada Properties
Three Months Ended December 31, 2023 and December 31, 2022
REVPAR Occupancy Average Daily Rate
Brand 2023 vs. 2022 2023 vs. 2022 2023 vs. 2022
JW Marriott $ 216.01  4.3  % 67.2  % 0.5  % pts. $ 321.37  3.6  %
The Ritz-Carlton $ 320.06  -1.1  % 64.0  % 0.4  % pts. $ 499.85  -1.7  %
W Hotels $ 214.88  5.1  % 64.9  % 3.5  % pts. $ 331.27  -0.6  %
Composite US & Canada Luxury1
$ 282.21  2.0  % 66.4  % 0.9  % pts. $ 425.24  0.6  %
Marriott Hotels $ 160.56  6.7  % 65.9  % 1.3  % pts. $ 243.70  4.7  %
Sheraton $ 142.88  3.6  % 63.2  % -0.2  % pts. $ 225.99  4.0  %
Westin $ 165.74  4.3  % 65.9  % 0.2  % pts. $ 251.54  4.0  %
Composite US & Canada Premium2
$ 157.36  4.7  % 65.7  % 0.5  % pts. $ 239.69  3.9  %
US & Canada Full-Service3
$ 183.74  3.8  % 65.8  % 0.6  % pts. $ 279.23  2.9  %
Courtyard $ 102.41  3.0  % 62.9  % 0.1  % pts. $ 162.88  2.8  %
Residence Inn $ 137.50  1.9  % 72.6  % -1.4  % pts. $ 189.41  3.9  %
Composite US & Canada Select4
$ 115.39  2.7  % 66.3  % -0.6  % pts. $ 174.00  3.6  %
US & Canada - All5
$ 167.34  3.6  % 65.9  % 0.3  % pts. $ 253.83  3.1  %

Comparable Systemwide US & Canada Properties
Three Months Ended December 31, 2023 and December 31, 2022
REVPAR Occupancy Average Daily Rate
Brand 2023 vs. 2022 2023 vs. 2022 2023 vs. 2022
JW Marriott $ 209.27  3.4  % 68.1  % 0.6  % pts. $ 307.46  2.5  %
The Ritz-Carlton $ 317.65  -1.1  % 64.2  % 0.4  % pts. $ 494.90  -1.7  %
W Hotels $ 214.88  5.1  % 64.9  % 3.5  % pts. $ 331.27  -0.6  %
Composite US & Canada Luxury1
$ 264.35  1.7  % 66.9  % 0.9  % pts. $ 395.05  0.3  %
Marriott Hotels $ 130.26  6.4  % 63.3  % 1.3  % pts. $ 205.71  4.3  %
Sheraton $ 111.56  4.4  % 61.2  % 0.4  % pts. $ 182.40  3.7  %
Westin $ 150.71  4.2  % 66.2  % 1.2  % pts. $ 227.72  2.3  %
Composite US & Canada Premium2
$ 135.49  4.7  % 64.1  % 0.9  % pts. $ 211.50  3.3  %
US & Canada Full-Service3
$ 149.93  4.1  % 64.4  % 0.9  % pts. $ 232.88  2.7  %
Courtyard $ 102.04  2.3  % 64.7  % -0.3  % pts. $ 157.81  2.7  %
Residence Inn $ 119.27  3.0  % 72.2  % -0.3  % pts. $ 165.14  3.4  %
Fairfield by Marriott $ 83.72  1.4  % 64.8  % -0.9  % pts. $ 129.24  2.7  %
Composite US & Canada Select4
$ 101.83  2.5  % 67.2  % -0.3  % pts. $ 151.55  3.0  %
US & Canada - All5
$ 121.68  3.3  % 66.0  % 0.2  % pts. $ 184.28  3.1  %
1 Includes JW Marriott, The Ritz-Carlton, W Hotels, The Luxury Collection, St. Regis, and EDITION.
2 Includes Marriott Hotels, Sheraton, Westin, Renaissance, Autograph Collection, Delta Hotels by Marriott, and Gaylord Hotels.
  Systemwide also includes Le Méridien and Tribute Portfolio.
3 Includes Composite US & Canada Luxury and Composite US & Canada Premium.
4 Includes Courtyard, Residence Inn, Fairfield by Marriott, SpringHill Suites, TownePlace Suites, Four Points, Aloft, Element,
  and AC Hotels by Marriott. Systemwide also includes Moxy.
5 Includes US & Canada Full-Service and Composite US & Canada Select.

A-7


MARRIOTT INTERNATIONAL, INC.
KEY LODGING STATISTICS
In Constant $
Comparable Company-Operated US & Canada Properties
Twelve Months Ended December 31, 2023 and December 31, 2022
REVPAR Occupancy Average Daily Rate
Brand 2023 vs. 2022 2023 vs. 2022 2023 vs. 2022
JW Marriott $ 224.01  10.9  % 69.7  % 4.8  % pts. $ 321.24  3.2  %
The Ritz-Carlton $ 323.71  0.2  % 65.3  % 1.3  % pts. $ 496.09  -1.7  %
W Hotels $ 214.97  8.5  % 66.3  % 5.2  % pts. $ 324.33  0.0  %
Composite US & Canada Luxury1
$ 282.35  5.3  % 67.9  % 3.3  % pts. $ 416.06  0.2  %
Marriott Hotels $ 166.07  14.3  % 69.5  % 4.6  % pts. $ 239.09  6.6  %
Sheraton $ 149.43  14.2  % 67.1  % 5.1  % pts. $ 222.64  5.5  %
Westin $ 170.97  10.3  % 69.0  % 3.2  % pts. $ 247.68  5.1  %
Composite US & Canada Premium2
$ 162.08  13.3  % 69.0  % 4.7  % pts. $ 235.05  5.5  %
US & Canada Full-Service3
$ 187.49  10.6  % 68.7  % 4.4  % pts. $ 272.81  3.5  %
Courtyard $ 109.37  9.5  % 66.3  % 2.0  % pts. $ 164.96  6.1  %
Residence Inn $ 147.26  6.1  % 76.3  % 0.2  % pts. $ 193.02  5.8  %
Composite US & Canada Select4
$ 122.12  8.3  % 69.6  % 1.5  % pts. $ 175.50  5.9  %
US & Canada - All5
$ 171.81  10.2  % 68.9  % 3.7  % pts. $ 249.25  4.3  %

Comparable Systemwide US & Canada Properties
Twelve Months Ended December 31, 2023 and December 31, 2022
REVPAR Occupancy Average Daily Rate
Brand 2023 vs. 2022 2023 vs. 2022 2023 vs. 2022
JW Marriott $ 217.17  8.7  % 70.7  % 4.3  % pts. $ 307.33  2.2  %
The Ritz-Carlton $ 321.09  0.5  % 65.5  % 1.5  % pts. $ 490.30  -1.7  %
W Hotels $ 214.97  8.5  % 66.3  % 5.2  % pts. $ 324.33  0.0  %
Composite US & Canada Luxury1
$ 265.70  5.2  % 68.6  % 3.3  % pts. $ 387.44  0.1  %
Marriott Hotels $ 138.12  13.0  % 67.1  % 4.5  % pts. $ 205.75  5.5  %
Sheraton $ 118.69  13.0  % 64.9  % 4.5  % pts. $ 182.92  5.2  %
Westin $ 156.38  11.0  % 69.3  % 4.3  % pts. $ 225.78  4.1  %
Composite US & Canada Premium2
$ 141.33  11.7  % 67.4  % 4.4  % pts. $ 209.70  4.4  %
US & Canada Full-Service3
$ 155.27  10.4  % 67.5  % 4.3  % pts. $ 229.92  3.4  %
Courtyard $ 109.90  8.0  % 68.9  % 2.0  % pts. $ 159.44  4.8  %
Residence Inn $ 127.73  6.7  % 76.2  % 0.6  % pts. $ 167.69  5.9  %
Fairfield by Marriott $ 91.40  6.4  % 69.3  % 1.3  % pts. $ 131.95  4.4  %
Composite US & Canada Select4
$ 109.27  7.5  % 71.3  % 1.6  % pts. $ 153.17  5.1  %
US & Canada - All5
$ 128.25  8.9  % 69.8  % 2.7  % pts. $ 183.83  4.7  %
1 Includes JW Marriott, The Ritz-Carlton, W Hotels, The Luxury Collection, St. Regis, and EDITION.
2 Includes Marriott Hotels, Sheraton, Westin, Renaissance, Autograph Collection, Delta Hotels by Marriott, and Gaylord Hotels.
  Systemwide also includes Le Méridien and Tribute Portfolio.
3 Includes Composite US & Canada Luxury and Composite US & Canada Premium.
4 Includes Courtyard, Residence Inn, Fairfield by Marriott, SpringHill Suites, TownePlace Suites, Four Points, Aloft, Element,
  and AC Hotels by Marriott. Systemwide also includes Moxy.
5 Includes US & Canada Full-Service and Composite US & Canada Select.


A-8



MARRIOTT INTERNATIONAL, INC.
KEY LODGING STATISTICS
In Constant $
Comparable Company-Operated International Properties
Three Months Ended December 31, 2023 and December 31, 2022
REVPAR Occupancy Average Daily Rate
Region 2023 vs. 2022   2023 vs. 2022   2023 vs. 2022
Greater China $ 85.33  87.4  % 68.9  % 23.6  % pts. $ 123.90  23.2  %
Asia Pacific excluding China $ 124.20  10.8  % 72.3  % 3.2  % pts. $ 171.84  6.0  %
Caribbean & Latin America $ 177.82  4.3  % 65.9  % 2.9  % pts. $ 269.64  -0.2  %
Europe $ 170.44  9.3  % 70.8  % 3.1  % pts. $ 240.85  4.4  %
Middle East & Africa $ 159.41  2.6  % 71.8  % 1.0  % pts. $ 222.06  1.2  %
International - All1
$ 125.46  20.1  % 70.3  % 10.3  % pts. $ 178.37  2.5  %
Worldwide2
$ 143.46  11.2  % 68.4  % 6.0  % pts. $ 209.60  1.4  %

Comparable Systemwide International Properties
Three Months Ended December 31, 2023 and December 31, 2022
REVPAR Occupancy Average Daily Rate
Region 2023 vs. 2022   2023 vs. 2022   2023 vs. 2022
Greater China $ 80.49  80.9  % 68.0  % 22.3  % pts. $ 118.36  21.4  %
Asia Pacific excluding China $ 125.45  13.3  % 72.3  % 3.1  % pts. $ 173.52  8.5  %
Caribbean & Latin America $ 145.16  3.1  % 65.7  % 1.3  % pts. $ 221.11  1.1  %
Europe $ 133.94  9.5  % 68.4  % 3.3  % pts. $ 195.71  4.1  %
Middle East & Africa $ 147.10  4.0  % 70.3  % 0.6  % pts. $ 209.15  3.1  %
International - All1
$ 119.68  17.4  % 69.2  % 8.1  % pts. $ 173.08  3.6  %
Worldwide2
$ 121.06  7.2  % 67.0  % 2.6  % pts. $ 180.69  3.0  %
1 Includes Greater China, Asia Pacific excluding China, Caribbean & Latin America, Europe, and Middle East & Africa.
2 Includes US & Canada - All and International - All.


A-9


MARRIOTT INTERNATIONAL, INC.
KEY LODGING STATISTICS
In Constant $
Comparable Company-Operated International Properties
Twelve Months Ended December 31, 2023 and December 31, 2022
REVPAR Occupancy Average Daily Rate
Region 2023 vs. 2022 2023 vs. 2022 2023 vs. 2022
Greater China $ 88.18  80.3  % 68.9  % 22.4  % pts. $ 128.03  21.7  %
Asia Pacific excluding China $ 117.33  41.9  % 69.5  % 11.5  % pts. $ 168.86  18.4  %
Caribbean & Latin America $ 168.44  13.8  % 64.0  % 4.4  % pts. $ 263.19  6.0  %
Europe $ 183.67  21.2  % 70.7  % 7.7  % pts. $ 259.65  8.0  %
Middle East & Africa $ 128.99  12.5  % 67.6  % 3.2  % pts. $ 190.71  7.2  %
International - All1
$ 120.78  35.6  % 68.8  % 13.1  % pts. $ 175.62  9.7  %
Worldwide2
$ 142.69  21.2  % 68.8  % 9.1  % pts. $ 207.27  5.1  %

Comparable Systemwide International Properties
Twelve Months Ended December 31, 2023 and December 31, 2022
REVPAR Occupancy Average Daily Rate
Region 2023 vs. 2022 2023 vs. 2022 2023 vs. 2022
Greater China $ 82.77  78.6  % 67.9  % 22.2  % pts. $ 121.91  20.2  %
Asia Pacific excluding China $ 117.89  43.2  % 69.4  % 10.9  % pts. $ 169.93  20.7  %
Caribbean & Latin America $ 142.85  13.9  % 64.7  % 4.2  % pts. $ 220.73  6.5  %
Europe $ 142.88  21.8  % 68.7  % 8.3  % pts. $ 207.86  7.2  %
Middle East & Africa $ 120.67  14.7  % 66.6  % 2.9  % pts. $ 181.18  9.7  %
International - All1
$ 116.81  32.6  % 67.9  % 11.7  % pts. $ 172.05  9.7  %
Worldwide2
$ 124.70  14.9  % 69.2  % 5.5  % pts. $ 180.24  5.8  %
1 Includes Greater China, Asia Pacific excluding China, Caribbean & Latin America, Europe, and Middle East & Africa.
2 Includes US & Canada - All and International - All.

A-10



MARRIOTT INTERNATIONAL, INC.
NON-GAAP FINANCIAL MEASURES
ADJUSTED EBITDA
(in millions)

Fiscal Year 2023
First
Quarter
Second
Quarter
Third
Quarter
Fourth
Quarter
Total
Net income, as reported $ 757  $ 726  $ 752  $ 848  $ 3,083 
Cost reimbursement revenue (4,147) (4,457) (4,391) (4,418) (17,413)
Reimbursed expenses 4,136  4,366  4,238  4,684  17,424 
Interest expense 126  140  146  153  565 
Interest expense from unconsolidated joint ventures
Provision (benefit) for income taxes 87  238  237  (267) 295 
Depreciation and amortization 44  48  46  51  189 
Contract investment amortization 21  22  23  22  88 
Depreciation and amortization classified in reimbursed expenses 31  38  39  51  159 
Depreciation, amortization, and impairments from unconsolidated joint ventures 19 
Stock-based compensation 37  56  54  58  205 
Merger-related charges and other 38  13  60 
Gain on asset dispositions —  —  (24) —  (24)
Adjusted EBITDA ** $ 1,098  $ 1,219  $ 1,142  $ 1,197  $ 4,656 
Change from 2022 Adjusted EBITDA ** 45  % 20  % 16  % 10  % 21  %

Fiscal Year 2022
First
Quarter
Second
Quarter
Third
Quarter
Fourth
Quarter
Total
Net income, as reported $ 377  $ 678  $ 630  $ 673  $ 2,358 
Cost reimbursement revenue (3,146) (3,920) (3,931) (4,420) (15,417)
Reimbursed expenses 3,179  3,827  3,786  4,349  15,141 
Interest expense 93  95  100  115  403 
Interest expense from unconsolidated joint ventures
Provision for income taxes 99  200  239  218  756 
Depreciation and amortization 48  49  50  46  193 
Contract investment amortization 24  19  22  24  89 
Depreciation and amortization classified in reimbursed expenses 26  29  32  31  118 
Depreciation, amortization, and impairments from unconsolidated joint ventures 13  27 
Stock-based compensation 44  52  48  48  192 
Merger-related charges and other —  12 
Gains on investees' property sales (8) (13) (2) —  (23)
Gain on asset dispositions —  (2) —  —  (2)
Adjusted EBITDA ** $ 759  $ 1,019  $ 985  $ 1,090  $ 3,853 

** Denotes non-GAAP financial measures. Please see pages A-14 and A-15 for information about our reasons for providing these alternative financial measures and the limitations on their use.

A-11



MARRIOTT INTERNATIONAL, INC.
NON-GAAP FINANCIAL MEASURES
ADJUSTED EBITDA FORECAST
FIRST QUARTER 2024
($ in millions)
Range
Estimated
First Quarter 2024

First Quarter 2023 **
Net income excluding certain items 1
$ 616  $ 638 
Interest expense 160  160 
Interest expense from unconsolidated joint ventures
Provision for income taxes 177  185 
Depreciation and amortization 45  45 
Contract investment amortization 20  20 
Depreciation and amortization classified in reimbursed expenses 43  43 
Depreciation, amortization, and impairments from unconsolidated joint ventures
Stock-based compensation 53  53 
Adjusted EBITDA ** $ 1,120  $ 1,150  $ 1,098 
Increase over 2023 Adjusted EBITDA **
% %

** Denotes non-GAAP financial measures. See pages A-14 and A-15 for information about our reasons for providing these alternative financial measures and the limitations on their use.

1Guidance excludes cost reimbursement revenue, reimbursed expenses, and merger-related charges and other expenses, each of which the company cannot forecast with sufficient accuracy and without unreasonable efforts, and which may be significant, except for depreciation and amortization classified in reimbursed expenses, which is included in the caption "Depreciation and amortization classified in reimbursed expenses" above. Guidance does not reflect any asset sales that may occur during the year, which the company cannot forecast with sufficient accuracy and without unreasonable efforts, and which may be significant.
A-12



MARRIOTT INTERNATIONAL, INC.
NON-GAAP FINANCIAL MEASURES
ADJUSTED EBITDA FORECAST
FULL YEAR 2024
($ in millions)
Range
Estimated
Full Year 2024

Full Year 2023**
Net income excluding certain items 1
$ 2,621  $ 2,718 
Interest expense 680  680 
Interest expense from unconsolidated joint ventures
Provision for income taxes 875  908 
Depreciation and amortization 180  180 
Contract investment amortization 100  100 
Depreciation and amortization classified in reimbursed expenses 180  180 
Depreciation, amortization, and impairments from unconsolidated joint ventures 17  17 
Stock-based compensation 220  220 
Adjusted EBITDA ** $ 4,880  $ 5,010  $ 4,656 
Increase over 2023 Adjusted EBITDA ** % %

** Denotes non-GAAP financial measures. See pages A-14 and A-15 for information about our reasons for providing these alternative financial measures and the limitations on their use.

1Guidance excludes cost reimbursement revenue, reimbursed expenses, and merger-related charges and other expenses, each of which the company cannot forecast with sufficient accuracy and without unreasonable efforts, and which may be significant, except for depreciation and amortization classified in reimbursed expenses, which is included in the caption "Depreciation and amortization classified in reimbursed expenses" above. Guidance does not reflect any asset sales that may occur during the year, which the company cannot forecast with sufficient accuracy and without unreasonable efforts, and which may be significant.
A-13


MARRIOTT INTERNATIONAL, INC.
EXPLANATION OF NON-GAAP FINANCIAL AND PERFORMANCE MEASURES


In our press release and schedules, and on the related conference call, we report certain financial measures that are not required by, or presented in accordance with, United States generally accepted accounting principles (“GAAP”). These non-GAAP financial measures are labeled as “adjusted” and/or identified with the symbol “**”. We discuss the manner in which the non-GAAP measures reported in this press release and schedules are determined and management’s reasons for reporting these non-GAAP measures below, and the press release schedules reconcile each to the most directly comparable GAAP measures (with respect to the forward-looking non-GAAP measures, to the extent available without unreasonable efforts). Although management evaluates and presents these non-GAAP measures for the reasons described below, please be aware that these non-GAAP measures have limitations and should not be considered in isolation or as a substitute for revenue, operating income, net income, earnings per share, or any other comparable operating measure prescribed by GAAP. In addition, we may calculate and/or present these non-GAAP financial measures differently than measures with the same or similar names that other companies report, and as a result, the non-GAAP measures we report may not be comparable to those reported by others.

Adjusted Operating Income and Adjusted Operating Income Margin. Adjusted operating income and Adjusted operating income margin exclude cost reimbursement revenue, reimbursed expenses, merger-related charges and other expenses, and certain non-cash impairment charges. Adjusted operating income margin reflects Adjusted operating income divided by Adjusted total revenues. We believe that these are meaningful metrics because they allow for period-over-period comparisons of our ongoing operations before these items and for the reasons further described below.

Adjusted Net Income and Adjusted Diluted Earnings Per Share. Adjusted net income and Adjusted diluted earnings per share reflect our net income and diluted earnings per share excluding the impact of cost reimbursement revenue, reimbursed expenses, merger-related charges and other expenses, certain non-cash impairment charges, and gains and losses on asset dispositions made by us or by our joint venture investees (when applicable). Additionally, Adjusted net income and Adjusted diluted earnings per share exclude the income tax effect of the above adjustments (calculated using an estimated tax rate applicable to each adjustment) and income tax special items, which primarily related to the resolution of tax audits. We believe that these measures are meaningful indicators of our performance because they allow for period-over-period comparisons of our ongoing operations before these items and for the reasons further described below.

Adjusted Earnings Before Interest Expense, Taxes, Depreciation and Amortization (“Adjusted EBITDA”). Adjusted EBITDA reflects net income excluding the impact of the following items: cost reimbursement revenue and reimbursed expenses, interest expense, depreciation and amortization, provision (benefit) for income taxes, merger-related charges and other expenses, and stock-based compensation expense for all periods presented. When applicable, Adjusted EBITDA also excludes certain non-cash impairment charges related to equity investments and gains and losses on asset dispositions made by us or by our joint venture investees.

In our presentations of Adjusted operating income and Adjusted operating income margin, Adjusted net income and Adjusted diluted earnings per share, and Adjusted EBITDA, we exclude a one-time cost in the 2022 first quarter related to certain property-level adjustments related to compensation and transition costs associated with the Starwood merger, which we record in the “Merger-related charges and other” caption of our Consolidated Statements of Income (our “Income Statements”), to allow for period-over period comparisons of our ongoing operations before the impact of these items. We also exclude non-cash impairment charges (if above a specified threshold) related to our management and franchise contracts (if the impairment is non-routine), leases, equity investments, and other capitalized assets, which we record in the “Contract investment amortization,” “Depreciation, amortization, and other,” and “Equity in earnings” captions of our Income Statements to allow for period-over period comparisons of our ongoing operations before the impact of these items. We exclude cost reimbursement revenue and reimbursed expenses, which relate to property-level and centralized programs and services that we operate for the benefit of our property owners. We do not operate these programs and services to generate a profit over the long term, and accordingly, when we recover the costs that we incur for these programs and services from our property owners, we do not seek a mark-up. For property-level services, our owners typically reimburse us at the same time that we incur expenses. However, for centralized programs and services, our owners may reimburse us before or after we incur expenses, causing timing differences between the costs we incur and the related reimbursement from property owners in our operating and net income. Over the long term, these programs and services are not designed to impact our economics, either positively or negatively. Because we do not retain any such profits or losses over time, we exclude the net impact when evaluating period-over-period changes in our operating results.

We believe that Adjusted EBITDA is a meaningful indicator of our operating performance because it permits period-over-period comparisons of our ongoing operations before these items. Our use of Adjusted EBITDA also facilitates comparison with results from other lodging companies because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels, and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provisions for income taxes can vary considerably among companies. Our Adjusted EBITDA also excludes depreciation and amortization expense, which we report under “Depreciation, amortization, and other” as well as depreciation and amortization classified in “Contract investment amortization,” “Reimbursed expenses,” and “Equity in earnings” of our Income Statements, because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. Depreciation and amortization classified in “Reimbursed expenses” reflects depreciation and amortization of Marriott-owned assets, for which we receive cash from owners to reimburse the company for its investments made for the benefit of the system. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. We exclude stock-based compensation expense in all periods presented to address the considerable variability among companies in recording compensation expense because companies use stock-based payment awards differently, both in the type and quantity of awards granted.

A-14


MARRIOTT INTERNATIONAL, INC.
EXPLANATION OF NON-GAAP FINANCIAL AND PERFORMANCE MEASURES

RevPAR. In addition to the foregoing non-GAAP financial measures, we present Revenue per Available Room (“RevPAR”) as a performance measure. We believe RevPAR is a meaningful indicator of our performance because it measures the period-over-period change in room revenues for comparable properties. RevPAR relates to property level revenue and may not be comparable to similarly titled measures, such as revenues, and should not be viewed as necessarily correlating with our fee revenue. We calculate RevPAR by dividing room sales (recorded in local currency) for comparable properties by room nights available for the period. We present growth in comparative RevPAR on a constant dollar basis, which we calculate by applying exchange rates for the current period to each period presented. We believe constant dollar analysis provides valuable information regarding our properties’ performance as it removes currency fluctuations from the presentation of such results.

Non-RevPAR Related Franchise Fees. In this press release, we also discuss non-RevPAR related franchise fees, which include co-branded credit card, timeshare and yacht fees, residential branding fees, franchise application and relicensing fees, and certain other licensing fees.
A-15