Marriott International, Inc. (BMV:MAR)

Marriott International Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	2,476	2,375	3,083	2,358	1,099	-267
Depreciation & Amortization	398	383	348	311	303	362
Other Amortization	108	103	88	89	-	-
Asset Writedown & Restructuring Costs	-304	-278	47	-8	-	316
Stock-Based Compensation	236	237	205	192	182	201
Other Operating Activities	-131	11	-670	-37	-517	1,055
Change in Other Net Operating Assets	-166	-82	69	-542	110	-28
Operating Cash Flow	2,617	2,749	3,170	2,363	1,177	1,639
Operating Cash Flow Growth	-14.53%	-13.28%	34.15%	100.76%	-28.19%	-2.73%
Capital Expenditures	-802	-776	-553	-332	-183	-135
Sale of Property, Plant & Equipment	15	16	71	1	12	260
Other Investing Activities	-7	-	33	31	-43	-57
Investing Cash Flow	-782	-734	-465	-297	-187	35
Long-Term Debt Issued	-	3,111	2,464	983	1,943	3,561
Long-Term Debt Repaid	-	-558	-684	-986	-2,174	-4,177
Net Debt Issued (Repaid)	2,378	2,553	1,780	-3	-231	-616
Issuance of Common Stock	85	73	29	-	2	-
Repurchase of Common Stock	-3,495	-3,900	-4,061	-2,655	-90	-253
Common Dividends Paid	-705	-682	-587	-321	-	-156
Other Financing Activities	-	-	-25	17	-144	-8
Financing Cash Flow	-1,737	-1,956	-2,864	-2,962	-463	-1,033
Net Cash Flow	98	59	-159	-896	527	641
Free Cash Flow	1,815	1,973	2,617	2,031	994	1,504
Free Cash Flow Growth	-27.26%	-24.61%	28.85%	104.33%	-33.91%	45.74%
Free Cash Flow Margin	27.16%	29.81%	41.54%	37.92%	29.11%	70.98%
Free Cash Flow Per Share	6.44	6.92	8.64	6.23	3.02	4.62
Cash Interest Paid	638	599	476	345	391	377
Cash Income Tax Paid	962	947	907	476	362	279
Levered Free Cash Flow	1,813	1,951	2,575	2,703	1,873	257.75
Unlevered Free Cash Flow	2,266	2,385	2,929	2,955	2,136	535.88
Change in Net Working Capital	137	-16	-388	-524	-735	184

Source: S&P Global Market Intelligence. Standard template. Financial Sources.