
Second Quarter 2026 vs. Second Quarter 2025 | Full Year 2026 vs. Full Year 2025 | |||||||
Comparable systemwide constant $ RevPAR growth | ||||||||
| Worldwide | 1.5% to 2.5% | 2.0% to 3.0% | ||||||
Year-End 2026 vs. Year-End 2025 | ||||||||
Net rooms growth | 4.5% to 5% | |||||||
| ($ in millions, except EPS) | Second Quarter 2026 | Full Year 2026 | ||||||
| Gross fee revenues | $1,538 to $1,553 | $5,925 to $5,985 | ||||||
Owned, leased, and other revenue, net of owned, leased, and other expense | Approx. $60 | $215 to $225 | ||||||
General and administrative expenses | $230 to $220 | $895 to $875 | ||||||
Adjusted EBITDA1,2 | $1,525 to $1,550 | $5,880 to $5,970 | ||||||
Adjusted EPS – diluted2,3 | $2.99 to $3.06 | $11.38 to $11.63 | ||||||
Adjusted effective tax rate2 | Approx. 26.5% | 26.0% to 26.5% | ||||||
Investment spending4 | $1,050 to $1,150 | |||||||
Capital return to shareholders5 | Over $4,400 | |||||||
MEDIA & INVESTOR RELATIONS CONTACTS: | ||
| Melissa Froehlich Flood | ||
Senior Vice President, Global Corporate Communications & Public Policy | ||
Marriott International | ||
| newsroom@marriott.com | ||
| Jackie Burka McConagha | ||
Senior Vice President, Investor Relations | ||
Marriott International | ||
| jackie.mcconagha@marriott.com | ||
Pilar Fernandez | ||
Senior Director, Investor Relations | ||
Marriott International | ||
| pilar.fernandez@marriott.com | ||
| MARRIOTT INTERNATIONAL, INC. | |||||
| PRESS RELEASE SCHEDULES | |||||
| TABLE OF CONTENTS | |||||
QUARTER 1, 2026 | |||||
Consolidated Statements of Income | |||||
| Non-GAAP Financial Measures | |||||
Expense Captions - As Reclassified | |||||
| Total Lodging Products by Ownership Type | |||||
| Total Lodging Products by Tier | |||||
| Key Lodging Statistics | |||||
| Adjusted EBITDA | |||||
| Adjusted EBITDA Forecast - Second Quarter 2026 | |||||
| Adjusted EBITDA Forecast - Full Year 2026 | |||||
| Explanation of Non-GAAP Financial and Performance Measures | |||||
| MARRIOTT INTERNATIONAL, INC. | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||
| FIRST QUARTER 2026 AND 2025 | ||||||||||||||||||||
($ in millions except per share amounts, unaudited) | ||||||||||||||||||||
| Percent | ||||||||||||||||||||
| Three Months Ended | Three Months Ended | Better/(Worse) | ||||||||||||||||||
| March 31, 2026 | March 31, 2025 | 2026 vs. 2025 | ||||||||||||||||||
| REVENUES | ||||||||||||||||||||
Franchise fees1 | $ | 872 | $ | 746 | 17 | |||||||||||||||
| Base management fees | 339 | 325 | 4 | |||||||||||||||||
| Incentive management fees | 222 | 204 | 9 | |||||||||||||||||
| Gross fee revenues | 1,433 | 1,275 | 12 | |||||||||||||||||
Contract investment amortization2 | (35) | (28) | (25) | |||||||||||||||||
| Net fee revenues | 1,398 | 1,247 | 12 | |||||||||||||||||
Owned, leased, and other revenue3 | 412 | 361 | 14 | |||||||||||||||||
Cost reimbursement revenue4 | 4,844 | 4,655 | 4 | |||||||||||||||||
| 6,654 | 6,263 | 6 | ||||||||||||||||||
| OPERATING COSTS AND EXPENSES | ||||||||||||||||||||
Owned, leased, and other expense5* | 377 | 332 | (14) | |||||||||||||||||
Depreciation, amortization, and other6 | 54 | 51 | (6) | |||||||||||||||||
General and administrative7* | 219 | 209 | (5) | |||||||||||||||||
| Restructuring and merger-related charges, and other | 4 | 1 | (300) | |||||||||||||||||
Reimbursed expenses4 | 4,936 | 4,722 | (5) | |||||||||||||||||
| 5,590 | 5,315 | (5) | ||||||||||||||||||
| OPERATING INCOME | 1,064 | 948 | 12 | |||||||||||||||||
Gains (losses) and other income, net8 | 3 | (2) | 250 | |||||||||||||||||
| Interest expense | (214) | (192) | (11) | |||||||||||||||||
| Interest income | 10 | 9 | 11 | |||||||||||||||||
Equity in (losses) earnings9 | (5) | 1 | (600) | |||||||||||||||||
| INCOME BEFORE INCOME TAXES | 858 | 764 | 12 | |||||||||||||||||
| Provision for income taxes | (210) | (99) | (112) | |||||||||||||||||
| NET INCOME | $ | 648 | $ | 665 | (3) | |||||||||||||||
| EARNINGS PER SHARE | ||||||||||||||||||||
| Earnings per share - basic | $ | 2.44 | $ | 2.40 | 2 | |||||||||||||||
| Earnings per share - diluted | $ | 2.43 | $ | 2.39 | 2 | |||||||||||||||
Basic shares (in millions) | 266.1 | 276.9 | ||||||||||||||||||
Diluted shares (in millions) | 266.8 | 277.7 | ||||||||||||||||||
* The 2025 first quarter reflects the reclassification of $36 million of other expenses previously reported under the “General, administrative, and other” caption to the “Owned, leased, and other expense” caption of our Income Statements to conform to our current presentation. | ||||||||||||||||||||
1 Franchise fees include fees from our franchise and license agreements for lodging properties (including our timeshare properties), application and relicensing fees, co-branded credit card fees, residential branding fees, and other brand-related fees. | ||||||||||||||||||||
2 Contract investment amortization includes amortization of capitalized costs to obtain contracts with customers and any related impairments. | ||||||||||||||||||||
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 hotel owners and certain other counterparties for property-level and centralized programs and services that we operate for their benefit. Reimbursed expenses include costs incurred by Marriott for certain property-level operating expenses and centralized programs and services that we operate for the benefit of our hotel owners and certain other counterparties. | ||||||||||||||||||||
5 Owned, leased, and other expense includes operating expenses related to our owned or leased hotels, including lease payments and pre-opening expenses, and other expenses, such as expenses related to our Global Design services, certain costs associated with our property-related fee revenues (such as guarantee expense, provision for credit losses, and certain brand-related or property-related expenses), and costs associated with certain third-party agreements. | ||||||||||||||||||||
6 Depreciation, amortization, and other expenses include depreciation for fixed assets, amortization of acquired contracts, software, and other definite-lived intangible assets, and any related impairments, accelerations, or write-offs. | ||||||||||||||||||||
7 General and administrative expenses include our corporate and business segments overhead costs and general expenses. | ||||||||||||||||||||
8 Gains (losses) 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 (losses) earnings includes our equity in earnings or losses of unconsolidated equity method investments. | ||||||||||||||||||||
| 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 | |||||||||||||||||
| Percent | |||||||||||||||||
| March 31, | March 31, | Better/ | |||||||||||||||
| 2026 | 2025 | (Worse) | |||||||||||||||
| Total revenues, as reported | $ | 6,654 | $ | 6,263 | |||||||||||||
| Less: Cost reimbursement revenue | (4,844) | (4,655) | |||||||||||||||
Adjusted total revenues† | 1,810 | 1,608 | |||||||||||||||
| Operating income, as reported | 1,064 | 948 | |||||||||||||||
| Less: Cost reimbursement revenue | (4,844) | (4,655) | |||||||||||||||
| Add: Reimbursed expenses | 4,936 | 4,722 | |||||||||||||||
Add: Restructuring and merger-related charges, and other | 4 | 1 | |||||||||||||||
Less: Adjustments related to Sonder Termination1 | (2) | — | |||||||||||||||
Adjusted operating income† | 1,158 | 1,016 | 14 | ||||||||||||||
| Operating income margin | 16 | % | 15 | % | |||||||||||||
Adjusted operating income margin† | 64 | % | 63 | % | |||||||||||||
| | |||||||||||||||||
| | |||||||||||||||||
| Net income, as reported | 648 | 665 | |||||||||||||||
| Less: Cost reimbursement revenue | (4,844) | (4,655) | |||||||||||||||
| Add: Reimbursed expenses | 4,936 | 4,722 | |||||||||||||||
Add: Restructuring and merger-related charges, and other | 4 | 1 | |||||||||||||||
Less: Adjustments related to Sonder Termination1 | (2) | — | |||||||||||||||
Add: Adjustment to gain on investee’s asset disposition2 | 8 | — | |||||||||||||||
| Income tax effect of above adjustments | (24) | (17) | |||||||||||||||
| Less: Income tax special items | — | (71) | |||||||||||||||
Adjusted net income† | $ | 726 | $ | 645 | 13 | ||||||||||||
| Diluted earnings per share, as reported | $ | 2.43 | $ | 2.39 | |||||||||||||
Adjusted diluted earnings per share† | $ | 2.72 | $ | 2.32 | 17 | ||||||||||||
† Denotes non-GAAP financial measures. Please see the Explanation of Non-GAAP Financial and Performance Measures section in these press release schedules for information about our reasons for providing these alternative financial measures and the limitations on their use. | |||||||||||||||||
1 Adjustments related to the termination of our licensing agreement with Sonder Holdings Inc. (the “Sonder Termination”) reported in Owned, leased, and other expense. | |||||||||||||||||
2 Adjustment to gain on investee’s asset disposition reported in Equity in (losses) earnings. | |||||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | |||||||||||||||||||||||||||||
EXPENSE CAPTIONS - AS RECLASSIFIED | |||||||||||||||||||||||||||||
QUARTERLY AND FULL YEAR 2025 | |||||||||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||||||||
In the 2025 fourth quarter, to enhance understanding of the company’s general and administrative costs, we reclassified amounts attributable to other expenses previously reported under the “General, administrative, and other” caption to the “Owned, leased, and other expense” caption of our Income Statements. The expenses that were reclassified from “General, administrative, and other” are certain costs associated with our property-related fee revenues, such as guarantee expense, provision for credit losses, and certain brand-related or property-related expenses, as well as costs associated with certain third-party agreements. The following table includes the affected expense captions, as reclassified, for each quarter and the full fiscal year of 2025. | |||||||||||||||||||||||||||||
Fiscal Year 2025 | |||||||||||||||||||||||||||||
| First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Total | |||||||||||||||||||||||||
| Owned, leased, and other revenue | $ | 361 | $ | 441 | $ | 420 | $ | 457 | $ | 1,679 | |||||||||||||||||||
Owned, leased, and other expense | 332 | 363 | 350 | 416 | 1,461 | ||||||||||||||||||||||||
Owned, leased, and other revenue, net of owned, leased, and other expense | $ | 29 | $ | 78 | $ | 70 | $ | 41 | $ | 218 | |||||||||||||||||||
General and administrative | $ | 209 | $ | 210 | $ | 210 | $ | 241 | $ | 870 | |||||||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | ||||||||||||||||||||
| TOTAL LODGING PRODUCTS BY OWNERSHIP TYPE | ||||||||||||||||||||
| As of March 31, 2026 | ||||||||||||||||||||
| US & Canada | Total International1 | Total Worldwide | ||||||||||||||||||
| Properties | Rooms | Properties | Rooms | Properties | Rooms | |||||||||||||||
| Franchised, Licensed, and Other | 5,843 | 876,009 | 1,938 | 328,214 | 7,781 | 1,204,223 | ||||||||||||||
| Courtyard by Marriott | 937 | 126,359 | 144 | 26,596 | 1,081 | 152,955 | ||||||||||||||
| Fairfield by Marriott | 1,195 | 112,916 | 135 | 19,516 | 1,330 | 132,432 | ||||||||||||||
| Residence Inn by Marriott | 833 | 99,477 | 41 | 5,039 | 874 | 104,516 | ||||||||||||||
| Marriott Hotels | 239 | 76,223 | 86 | 23,892 | 325 | 100,115 | ||||||||||||||
| Autograph Collection | 162 | 36,309 | 171 | 33,982 | 333 | 70,291 | ||||||||||||||
| SpringHill Suites by Marriott | 575 | 67,563 | — | — | 575 | 67,563 | ||||||||||||||
| Sheraton | 137 | 42,428 | 86 | 23,776 | 223 | 66,204 | ||||||||||||||
| TownePlace Suites by Marriott | 575 | 57,774 | — | — | 575 | 57,774 | ||||||||||||||
| Four Points by Sheraton | 145 | 20,857 | 159 | 28,878 | 304 | 49,735 | ||||||||||||||
| Westin | 97 | 33,215 | 34 | 10,180 | 131 | 43,395 | ||||||||||||||
| AC Hotels by Marriott | 136 | 22,626 | 108 | 15,889 | 244 | 38,515 | ||||||||||||||
| Moxy Hotels | 49 | 8,407 | 116 | 21,909 | 165 | 30,316 | ||||||||||||||
| Tribute Portfolio | 105 | 19,633 | 72 | 10,668 | 177 | 30,301 | ||||||||||||||
| Aloft Hotels | 167 | 23,905 | 30 | 5,776 | 197 | 29,681 | ||||||||||||||
| Renaissance Hotels | 73 | 20,153 | 34 | 8,750 | 107 | 28,903 | ||||||||||||||
| MGM Collection with Marriott Bonvoy | 12 | 26,210 | — | — | 12 | 26,210 | ||||||||||||||
| Delta Hotels by Marriott | 70 | 15,864 | 41 | 7,926 | 111 | 23,790 | ||||||||||||||
| Timeshare* | 73 | 18,949 | 22 | 3,963 | 95 | 22,912 | ||||||||||||||
| The Luxury Collection | 17 | 8,245 | 66 | 14,203 | 83 | 22,448 | ||||||||||||||
| City Express by Marriott | 16 | 1,569 | 150 | 17,907 | 166 | 19,476 | ||||||||||||||
| Design Hotels* | 28 | 2,845 | 206 | 13,246 | 234 | 16,091 | ||||||||||||||
| Element Hotels | 102 | 13,697 | 7 | 1,043 | 109 | 14,740 | ||||||||||||||
| Le Méridien | 24 | 5,299 | 29 | 8,194 | 53 | 13,493 | ||||||||||||||
| JW Marriott | 13 | 6,327 | 16 | 4,279 | 29 | 10,606 | ||||||||||||||
| citizenM | 16 | 4,374 | 19 | 3,938 | 35 | 8,312 | ||||||||||||||
| Four Points Flex by Sheraton | — | — | 57 | 8,259 | 57 | 8,259 | ||||||||||||||
| Series by Marriott | 5 | 550 | 50 | 3,555 | 55 | 4,105 | ||||||||||||||
| Protea Hotels by Marriott | — | — | 38 | 3,371 | 38 | 3,371 | ||||||||||||||
| Marriott Executive Apartments | — | — | 9 | 1,797 | 9 | 1,797 | ||||||||||||||
| Outdoor Collection by Marriott Bonvoy | 32 | 1,532 | — | — | 32 | 1,532 | ||||||||||||||
| W Hotels | 1 | 1,117 | 1 | 226 | 2 | 1,343 | ||||||||||||||
| StudioRes | 6 | 744 | — | — | 6 | 744 | ||||||||||||||
| The Ritz-Carlton | 1 | 429 | 2 | 262 | 3 | 691 | ||||||||||||||
| Apartments by Marriott Bonvoy | 2 | 413 | 3 | 258 | 5 | 671 | ||||||||||||||
| The Ritz-Carlton Yacht Collection* | — | — | 3 | 603 | 3 | 603 | ||||||||||||||
| St. Regis | — | — | 1 | 172 | 1 | 172 | ||||||||||||||
| Bvlgari | — | — | 2 | 161 | 2 | 161 | ||||||||||||||
| Owned/Leased | 14 | 5,539 | 37 | 8,867 | 51 | 14,406 | ||||||||||||||
| Sheraton | 1 | 1,218 | 3 | 1,724 | 4 | 2,942 | ||||||||||||||
| Marriott Hotels | 2 | 1,304 | 5 | 1,631 | 7 | 2,935 | ||||||||||||||
| Courtyard by Marriott | 7 | 987 | 4 | 894 | 11 | 1,881 | ||||||||||||||
| W Hotels | 2 | 765 | 2 | 665 | 4 | 1,430 | ||||||||||||||
| Westin | 1 | 1,073 | — | — | 1 | 1,073 | ||||||||||||||
| Protea Hotels by Marriott | — | — | 5 | 912 | 5 | 912 | ||||||||||||||
| JW Marriott | — | — | 2 | 696 | 2 | 696 | ||||||||||||||
| The Ritz-Carlton | — | — | 2 | 548 | 2 | 548 | ||||||||||||||
| Renaissance Hotels | — | — | 2 | 505 | 2 | 505 | ||||||||||||||
| The Luxury Collection | — | — | 3 | 383 | 3 | 383 | ||||||||||||||
| Autograph Collection | — | — | 5 | 360 | 5 | 360 | ||||||||||||||
| Residence Inn by Marriott | 1 | 192 | 1 | 140 | 2 | 332 | ||||||||||||||
| Tribute Portfolio | — | — | 2 | 249 | 2 | 249 | ||||||||||||||
| St. Regis | — | — | 1 | 160 | 1 | 160 | ||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | ||||||||||||||||||||
| TOTAL LODGING PRODUCTS BY OWNERSHIP TYPE | ||||||||||||||||||||
| As of March 31, 2026 | ||||||||||||||||||||
| US & Canada | Total International1 | Total Worldwide | ||||||||||||||||||
| Properties | Rooms | Properties | Rooms | Properties | Rooms | |||||||||||||||
| Managed | 564 | 203,110 | 1,384 | 357,548 | 1,948 | 560,658 | ||||||||||||||
| Marriott Hotels | 97 | 55,400 | 193 | 60,956 | 290 | 116,356 | ||||||||||||||
| Sheraton | 23 | 18,928 | 180 | 58,127 | 203 | 77,055 | ||||||||||||||
| Courtyard by Marriott | 139 | 22,657 | 134 | 29,422 | 273 | 52,079 | ||||||||||||||
| Westin | 39 | 21,281 | 80 | 24,174 | 119 | 45,455 | ||||||||||||||
| JW Marriott | 23 | 13,191 | 76 | 26,398 | 99 | 39,589 | ||||||||||||||
| The Ritz-Carlton | 42 | 12,799 | 80 | 18,443 | 122 | 31,242 | ||||||||||||||
| Four Points by Sheraton | 1 | 134 | 97 | 25,555 | 98 | 25,689 | ||||||||||||||
| Renaissance Hotels | 20 | 8,657 | 53 | 16,533 | 73 | 25,190 | ||||||||||||||
| Le Méridien | — | — | 70 | 18,646 | 70 | 18,646 | ||||||||||||||
| W Hotels | 20 | 5,400 | 46 | 12,060 | 66 | 17,460 | ||||||||||||||
| St. Regis | 13 | 2,608 | 51 | 11,236 | 64 | 13,844 | ||||||||||||||
| Residence Inn by Marriott | 64 | 10,748 | 9 | 1,102 | 73 | 11,850 | ||||||||||||||
| Gaylord Hotels | 7 | 11,820 | — | — | 7 | 11,820 | ||||||||||||||
| The Luxury Collection | 6 | 2,316 | 43 | 8,436 | 49 | 10,752 | ||||||||||||||
| Aloft Hotels | 2 | 505 | 42 | 9,342 | 44 | 9,847 | ||||||||||||||
| Fairfield by Marriott | 3 | 698 | 57 | 8,750 | 60 | 9,448 | ||||||||||||||
| Delta Hotels by Marriott | 24 | 6,622 | 5 | 1,179 | 29 | 7,801 | ||||||||||||||
| Autograph Collection | 11 | 3,269 | 18 | 3,344 | 29 | 6,613 | ||||||||||||||
| Marriott Executive Apartments | — | — | 41 | 5,932 | 41 | 5,932 | ||||||||||||||
| AC Hotels by Marriott | 8 | 1,512 | 18 | 3,328 | 26 | 4,840 | ||||||||||||||
| EDITION | 5 | 1,379 | 17 | 3,238 | 22 | 4,617 | ||||||||||||||
| Element Hotels | 3 | 810 | 14 | 2,712 | 17 | 3,522 | ||||||||||||||
| Moxy Hotels | 1 | 380 | 15 | 3,099 | 16 | 3,479 | ||||||||||||||
| Protea Hotels by Marriott | — | — | 22 | 2,738 | 22 | 2,738 | ||||||||||||||
| Tribute Portfolio | — | — | 13 | 1,595 | 13 | 1,595 | ||||||||||||||
| SpringHill Suites by Marriott | 9 | 1,381 | — | — | 9 | 1,381 | ||||||||||||||
| Bvlgari | — | — | 7 | 646 | 7 | 646 | ||||||||||||||
| TownePlace Suites by Marriott | 4 | 615 | — | — | 4 | 615 | ||||||||||||||
| citizenM | — | — | 2 | 477 | 2 | 477 | ||||||||||||||
| Apartments by Marriott Bonvoy | — | — | 1 | 80 | 1 | 80 | ||||||||||||||
| Residences | 74 | 7,821 | 72 | 8,700 | 146 | 16,521 | ||||||||||||||
| The Ritz-Carlton Residences | 45 | 5,031 | 23 | 1,928 | 68 | 6,959 | ||||||||||||||
| St. Regis Residences | 11 | 1,279 | 14 | 1,916 | 25 | 3,195 | ||||||||||||||
| W Residences | 9 | 869 | 8 | 768 | 17 | 1,637 | ||||||||||||||
| Marriott Residences | — | — | 5 | 1,283 | 5 | 1,283 | ||||||||||||||
| JW Marriott Residences | 1 | 91 | 4 | 1,055 | 5 | 1,146 | ||||||||||||||
| Westin Residences | 3 | 266 | 3 | 413 | 6 | 679 | ||||||||||||||
| Bvlgari Residences | — | — | 5 | 526 | 5 | 526 | ||||||||||||||
| Sheraton Residences | — | — | 3 | 472 | 3 | 472 | ||||||||||||||
| The Luxury Collection Residences | 1 | 91 | 2 | 85 | 3 | 176 | ||||||||||||||
| Tribute Portfolio Residences | — | — | 1 | 137 | 1 | 137 | ||||||||||||||
| Renaissance Residences | 1 | 112 | — | — | 1 | 112 | ||||||||||||||
| EDITION Residences | 3 | 82 | 1 | 10 | 4 | 92 | ||||||||||||||
| Le Méridien Residences | — | — | 1 | 62 | 1 | 62 | ||||||||||||||
| Autograph Collection Residences | — | — | 2 | 45 | 2 | 45 | ||||||||||||||
| Grand Total | 6,495 | 1,092,479 | 3,431 | 703,329 | 9,926 | 1,795,808 | ||||||||||||||
1 "International" refers to: (i) Europe, Middle East & Africa, (ii) Greater China, (iii) Asia Pacific excluding China, and (iv) Caribbean & Latin America. | ||||||||||||||||||||
| * Timeshare, Design Hotels, and The Ritz-Carlton Yacht Collection counts are included in this table by geographical location. For external reporting purposes, these offerings are captured within “Unallocated corporate and other.” | ||||||||||||||||||||
Property and room counts presented by brand in the above table include certain hotels in our system that are not yet operating under such brand, but are expected to operate under such brand following the completion of planned renovations. | ||||||||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | ||||||||||||||||||||
| TOTAL LODGING PRODUCTS BY TIER | ||||||||||||||||||||
| As of March 31, 2026 | ||||||||||||||||||||
| US & Canada | Total International1 | Total Worldwide | ||||||||||||||||||
| Total Systemwide | Properties | Rooms | Properties | Rooms | Properties | Rooms | ||||||||||||||
| Luxury | 213 | 62,019 | 478 | 109,103 | 691 | 171,122 | ||||||||||||||
| JW Marriott | 36 | 19,518 | 94 | 31,373 | 130 | 50,891 | ||||||||||||||
| JW Marriott Residences | 1 | 91 | 4 | 1,055 | 5 | 1,146 | ||||||||||||||
| The Luxury Collection | 23 | 10,561 | 112 | 23,022 | 135 | 33,583 | ||||||||||||||
| The Luxury Collection Residences | 1 | 91 | 2 | 85 | 3 | 176 | ||||||||||||||
| The Ritz-Carlton | 43 | 13,228 | 84 | 19,253 | 127 | 32,481 | ||||||||||||||
| The Ritz-Carlton Residences | 45 | 5,031 | 23 | 1,928 | 68 | 6,959 | ||||||||||||||
| The Ritz-Carlton Yacht Collection* | — | — | 3 | 603 | 3 | 603 | ||||||||||||||
| W Hotels | 23 | 7,282 | 49 | 12,951 | 72 | 20,233 | ||||||||||||||
| W Residences | 9 | 869 | 8 | 768 | 17 | 1,637 | ||||||||||||||
| St. Regis | 13 | 2,608 | 53 | 11,568 | 66 | 14,176 | ||||||||||||||
| St. Regis Residences | 11 | 1,279 | 14 | 1,916 | 25 | 3,195 | ||||||||||||||
| EDITION | 5 | 1,379 | 17 | 3,238 | 22 | 4,617 | ||||||||||||||
| EDITION Residences | 3 | 82 | 1 | 10 | 4 | 92 | ||||||||||||||
| Bvlgari | — | — | 9 | 807 | 9 | 807 | ||||||||||||||
| Bvlgari Residences | — | — | 5 | 526 | 5 | 526 | ||||||||||||||
| Premium | 1,210 | 410,074 | 1,457 | 340,116 | 2,667 | 750,190 | ||||||||||||||
| Marriott Hotels | 338 | 132,927 | 284 | 86,479 | 622 | 219,406 | ||||||||||||||
| Marriott Residences | — | — | 5 | 1,283 | 5 | 1,283 | ||||||||||||||
| Sheraton | 161 | 62,574 | 269 | 83,627 | 430 | 146,201 | ||||||||||||||
| Sheraton Residences | — | — | 3 | 472 | 3 | 472 | ||||||||||||||
| Westin | 137 | 55,569 | 114 | 34,354 | 251 | 89,923 | ||||||||||||||
| Westin Residences | 3 | 266 | 3 | 413 | 6 | 679 | ||||||||||||||
| Autograph Collection | 173 | 39,578 | 194 | 37,686 | 367 | 77,264 | ||||||||||||||
| Autograph Collection Residences | — | — | 2 | 45 | 2 | 45 | ||||||||||||||
| Renaissance Hotels | 93 | 28,810 | 89 | 25,788 | 182 | 54,598 | ||||||||||||||
| Renaissance Residences | 1 | 112 | — | — | 1 | 112 | ||||||||||||||
| Tribute Portfolio | 105 | 19,633 | 87 | 12,512 | 192 | 32,145 | ||||||||||||||
| Tribute Portfolio Residences | — | — | 1 | 137 | 1 | 137 | ||||||||||||||
| Le Méridien | 24 | 5,299 | 99 | 26,840 | 123 | 32,139 | ||||||||||||||
| Le Méridien Residences | — | — | 1 | 62 | 1 | 62 | ||||||||||||||
| Delta Hotels by Marriott | 94 | 22,486 | 46 | 9,105 | 140 | 31,591 | ||||||||||||||
| MGM Collection with Marriott Bonvoy | 12 | 26,210 | — | — | 12 | 26,210 | ||||||||||||||
| Design Hotels* | 28 | 2,845 | 206 | 13,246 | 234 | 16,091 | ||||||||||||||
| Gaylord Hotels | 7 | 11,820 | — | — | 7 | 11,820 | ||||||||||||||
| Marriott Executive Apartments | — | — | 50 | 7,729 | 50 | 7,729 | ||||||||||||||
Outdoor Collection by Marriott Bonvoy ** | 32 | 1,532 | — | — | 32 | 1,532 | ||||||||||||||
| Apartments by Marriott Bonvoy | 2 | 413 | 4 | 338 | 6 | 751 | ||||||||||||||
| Select | 4,972 | 598,574 | 1,217 | 220,426 | 6,189 | 819,000 | ||||||||||||||
| Courtyard by Marriott | 1,083 | 150,003 | 282 | 56,912 | 1,365 | 206,915 | ||||||||||||||
| Fairfield by Marriott | 1,198 | 113,614 | 192 | 28,266 | 1,390 | 141,880 | ||||||||||||||
| Residence Inn by Marriott | 898 | 110,417 | 51 | 6,281 | 949 | 116,698 | ||||||||||||||
| Four Points by Sheraton | 146 | 20,991 | 256 | 54,433 | 402 | 75,424 | ||||||||||||||
| SpringHill Suites by Marriott | 584 | 68,944 | — | — | 584 | 68,944 | ||||||||||||||
| TownePlace Suites by Marriott | 579 | 58,389 | — | — | 579 | 58,389 | ||||||||||||||
| AC Hotels by Marriott | 144 | 24,138 | 126 | 19,217 | 270 | 43,355 | ||||||||||||||
| Aloft Hotels | 169 | 24,410 | 72 | 15,118 | 241 | 39,528 | ||||||||||||||
| Moxy Hotels | 50 | 8,787 | 131 | 25,008 | 181 | 33,795 | ||||||||||||||
| Element Hotels | 105 | 14,507 | 21 | 3,755 | 126 | 18,262 | ||||||||||||||
| citizenM | 16 | 4,374 | 21 | 4,415 | 37 | 8,789 | ||||||||||||||
| Protea Hotels by Marriott | — | — | 65 | 7,021 | 65 | 7,021 | ||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | ||||||||||||||||||||
| TOTAL LODGING PRODUCTS BY TIER | ||||||||||||||||||||
| As of March 31, 2026 | ||||||||||||||||||||
| US & Canada | Total International1 | Total Worldwide | ||||||||||||||||||
| Total Systemwide | Properties | Rooms | Properties | Rooms | Properties | Rooms | ||||||||||||||
| Midscale | 27 | 2,863 | 257 | 29,721 | 284 | 32,584 | ||||||||||||||
| City Express by Marriott | 16 | 1,569 | 150 | 17,907 | 166 | 19,476 | ||||||||||||||
| Four Points Flex by Sheraton | — | — | 57 | 8,259 | 57 | 8,259 | ||||||||||||||
Series by Marriott ** | 5 | 550 | 50 | 3,555 | 55 | 4,105 | ||||||||||||||
| StudioRes | 6 | 744 | — | — | 6 | 744 | ||||||||||||||
| Timeshare* | 73 | 18,949 | 22 | 3,963 | 95 | 22,912 | ||||||||||||||
| Grand Total | 6,495 | 1,092,479 | 3,431 | 703,329 | 9,926 | 1,795,808 | ||||||||||||||
1 "International" refers to: (i) Europe, Middle East & Africa, (ii) Greater China, (iii) Asia Pacific excluding China, and (iv) Caribbean & Latin America. | ||||||||||||||||||||
| * Timeshare, Design Hotels, and The Ritz-Carlton Yacht Collection counts are included in this table by geographical location. For external reporting purposes, these offerings are captured within “Unallocated corporate and other.” | ||||||||||||||||||||
** The Outdoor Collection by Marriott Bonvoy includes properties under both the Premium and Select quality tiers. Series by Marriott includes properties under both the Select and Midscale quality tiers. | ||||||||||||||||||||
Property and room counts presented by brand in the above table include certain hotels in our system that are not yet operating under such brand, but are expected to operate under such brand following the completion of planned renovations. | ||||||||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | |||||||||||||||||||||||||||||||||||||||||
| KEY LODGING STATISTICS | |||||||||||||||||||||||||||||||||||||||||
| In Constant $ | |||||||||||||||||||||||||||||||||||||||||
| Comparable Company-Operated US & Canada Properties | |||||||||||||||||||||||||||||||||||||||||
| Three Months Ended March 31, 2026 and March 31, 2025 | |||||||||||||||||||||||||||||||||||||||||
RevPAR | Occupancy | Average Daily Rate | |||||||||||||||||||||||||||||||||||||||
| Brand | 2026 | vs. 2025 | 2026 | vs. 2025 | 2026 | vs. 2025 | |||||||||||||||||||||||||||||||||||
| JW Marriott | $ | 287.03 | 5.1 | % | 74.2 | % | 0.7 | % | pts. | $ | 387.02 | 4.1 | % | ||||||||||||||||||||||||||||
| The Ritz-Carlton | $ | 430.10 | 5.9 | % | 67.6 | % | 1.2 | % | pts. | $ | 636.08 | 4.1 | % | ||||||||||||||||||||||||||||
| W Hotels | $ | 291.01 | 12.9 | % | 67.1 | % | 3.1 | % | pts. | $ | 433.87 | 7.7 | % | ||||||||||||||||||||||||||||
Composite US & Canada Luxury1 | $ | 374.47 | 7.4 | % | 70.4 | % | 1.2 | % | pts. | $ | 531.95 | 5.5 | % | ||||||||||||||||||||||||||||
| Marriott Hotels | $ | 178.74 | 4.2 | % | 67.5 | % | 0.3 | % | pts. | $ | 264.64 | 3.8 | % | ||||||||||||||||||||||||||||
| Sheraton | $ | 163.09 | 0.9 | % | 66.2 | % | 0.1 | % | pts. | $ | 246.51 | 0.8 | % | ||||||||||||||||||||||||||||
| Westin | $ | 175.99 | 4.6 | % | 67.1 | % | 1.3 | % | pts. | $ | 262.37 | 2.7 | % | ||||||||||||||||||||||||||||
Composite US & Canada Premium2 | $ | 173.70 | 3.4 | % | 67.1 | % | 0.2 | % | pts. | $ | 259.01 | 3.1 | % | ||||||||||||||||||||||||||||
US & Canada Full-Service3 | $ | 217.42 | 4.9 | % | 67.8 | % | 0.4 | % | pts. | $ | 320.73 | 4.2 | % | ||||||||||||||||||||||||||||
Courtyard by Marriott | $ | 108.02 | 2.4 | % | 63.0 | % | 0.1 | % | pts. | $ | 171.52 | 2.2 | % | ||||||||||||||||||||||||||||
Residence Inn by Marriott | $ | 151.23 | 1.9 | % | 73.5 | % | 0.4 | % | pts. | $ | 205.73 | 1.4 | % | ||||||||||||||||||||||||||||
Composite US & Canada Select4 | $ | 126.09 | 2.7 | % | 67.0 | % | 0.5 | % | pts. | $ | 188.25 | 2.0 | % | ||||||||||||||||||||||||||||
US & Canada - All5 | $ | 197.07 | 4.6 | % | 67.6 | % | 0.4 | % | pts. | $ | 291.48 | 3.9 | % | ||||||||||||||||||||||||||||
| Comparable Systemwide US & Canada Properties | |||||||||||||||||||||||||||||||||||||||||
| Three Months Ended March 31, 2026 and March 31, 2025 | |||||||||||||||||||||||||||||||||||||||||
| RevPAR | Occupancy | Average Daily Rate | |||||||||||||||||||||||||||||||||||||||
| Brand | 2026 | vs. 2025 | 2026 | vs. 2025 | 2026 | vs. 2025 | |||||||||||||||||||||||||||||||||||
| JW Marriott | $ | 270.16 | 4.7 | % | 73.5 | % | 0.5 | % | pts. | $ | 367.66 | 4.0 | % | ||||||||||||||||||||||||||||
| The Ritz-Carlton | $ | 420.93 | 5.8 | % | 67.4 | % | 1.0 | % | pts. | $ | 624.96 | 4.2 | % | ||||||||||||||||||||||||||||
| W Hotels | $ | 291.01 | 12.9 | % | 67.1 | % | 3.1 | % | pts. | $ | 433.87 | 7.7 | % | ||||||||||||||||||||||||||||
Composite US & Canada Luxury1 | $ | 339.42 | 6.8 | % | 70.3 | % | 0.9 | % | pts. | $ | 482.70 | 5.4 | % | ||||||||||||||||||||||||||||
| Marriott Hotels | $ | 142.93 | 4.0 | % | 65.0 | % | 0.6 | % | pts. | $ | 219.73 | 3.0 | % | ||||||||||||||||||||||||||||
| Sheraton | $ | 124.14 | 2.7 | % | 63.8 | % | 0.8 | % | pts. | $ | 194.47 | 1.4 | % | ||||||||||||||||||||||||||||
| Westin | $ | 162.66 | 3.0 | % | 67.3 | % | 0.2 | % | pts. | $ | 241.66 | 2.7 | % | ||||||||||||||||||||||||||||
Composite US & Canada Premium2 | $ | 144.83 | 3.8 | % | 65.2 | % | 0.5 | % | pts. | $ | 222.26 | 2.9 | % | ||||||||||||||||||||||||||||
US & Canada Full-Service3 | $ | 166.06 | 4.5 | % | 65.7 | % | 0.6 | % | pts. | $ | 252.67 | 3.5 | % | ||||||||||||||||||||||||||||
| Courtyard by Marriott | $ | 102.08 | 3.6 | % | 63.5 | % | 0.5 | % | pts. | $ | 160.83 | 2.8 | % | ||||||||||||||||||||||||||||
| Residence Inn by Marriott | $ | 122.16 | 2.6 | % | 72.6 | % | 0.7 | % | pts. | $ | 168.16 | 1.5 | % | ||||||||||||||||||||||||||||
| Fairfield by Marriott | $ | 82.96 | 3.1 | % | 62.6 | % | 0.3 | % | pts. | $ | 132.47 | 2.6 | % | ||||||||||||||||||||||||||||
Composite US & Canada Select4 | $ | 103.87 | 3.5 | % | 66.8 | % | 0.7 | % | pts. | $ | 155.60 | 2.4 | % | ||||||||||||||||||||||||||||
US & Canada - All5 | $ | 128.80 | 4.0 | % | 66.3 | % | 0.7 | % | pts. | $ | 194.15 | 3.0 | % | ||||||||||||||||||||||||||||
1 Includes JW Marriott, The Ritz-Carlton, W Hotels, The Luxury Collection, St. Regis, and EDITION. | |||||||||||||||||||||||||||||||||||||||||
2 Includes Marriott Hotels, Sheraton, Westin, Renaissance Hotels, 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 by Marriott, Residence Inn by Marriott, Fairfield by Marriott, SpringHill Suites by Marriott, TownePlace Suites by Marriott, Four Points by Sheraton, Aloft Hotels, Element Hotels, AC Hotels by Marriott, and Moxy Hotels. | |||||||||||||||||||||||||||||||||||||||||
5 Includes US & Canada Full-Service and Composite US & Canada Select. Systemwide also includes US & Canada Midscale. | |||||||||||||||||||||||||||||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | |||||||||||||||||||||||||||||||||||||||||
| KEY LODGING STATISTICS | |||||||||||||||||||||||||||||||||||||||||
| In Constant $ | |||||||||||||||||||||||||||||||||||||||||
| Comparable Company-Operated International Properties | |||||||||||||||||||||||||||||||||||||||||
| Three Months Ended March 31, 2026 and March 31, 2025 | |||||||||||||||||||||||||||||||||||||||||
| RevPAR | Occupancy | Average Daily Rate | |||||||||||||||||||||||||||||||||||||||
| Region | 2026 | vs. 2025 | 2026 | vs. 2025 | 2026 | vs. 2025 | |||||||||||||||||||||||||||||||||||
| Europe | $ | 174.01 | 7.0 | % | 61.2 | % | -0.6 | % | pts. | $ | 284.35 | 8.0 | % | ||||||||||||||||||||||||||||
| Middle East & Africa | $ | 138.45 | -2.3 | % | 62.3 | % | -6.3 | % | pts. | $ | 222.36 | 7.5 | % | ||||||||||||||||||||||||||||
| Greater China | $ | 79.23 | 6.1 | % | 65.1 | % | 1.2 | % | pts. | $ | 121.63 | 4.1 | % | ||||||||||||||||||||||||||||
| Asia Pacific excluding China | $ | 136.26 | 7.6 | % | 71.3 | % | 2.5 | % | pts. | $ | 191.17 | 3.8 | % | ||||||||||||||||||||||||||||
| Caribbean & Latin America | $ | 255.61 | -0.7 | % | 69.0 | % | -0.1 | % | pts. | $ | 370.60 | -0.5 | % | ||||||||||||||||||||||||||||
International - All1 | $ | 126.47 | 4.1 | % | 66.3 | % | 0.1 | % | pts. | $ | 190.69 | 4.1 | % | ||||||||||||||||||||||||||||
Worldwide2 | $ | 155.02 | 4.4 | % | 66.8 | % | 0.2 | % | pts. | $ | 231.93 | 4.0 | % | ||||||||||||||||||||||||||||
| Comparable Systemwide International Properties | |||||||||||||||||||||||||||||||||||||||||
| Three Months Ended March 31, 2026 and March 31, 2025 | |||||||||||||||||||||||||||||||||||||||||
| RevPAR | Occupancy | Average Daily Rate | |||||||||||||||||||||||||||||||||||||||
| Region | 2026 | vs. 2025 | 2026 | vs. 2025 | 2026 | vs. 2025 | |||||||||||||||||||||||||||||||||||
| Europe | $ | 118.31 | 6.6 | % | 61.2 | % | 1.5 | % | pts. | $ | 193.41 | 4.0 | % | ||||||||||||||||||||||||||||
| Middle East & Africa | $ | 128.54 | -1.9 | % | 61.6 | % | -5.4 | % | pts. | $ | 208.78 | 6.7 | % | ||||||||||||||||||||||||||||
| Greater China | $ | 70.68 | 5.7 | % | 63.1 | % | 1.1 | % | pts. | $ | 111.99 | 3.9 | % | ||||||||||||||||||||||||||||
| Asia Pacific excluding China | $ | 130.93 | 7.3 | % | 70.2 | % | 2.2 | % | pts. | $ | 186.60 | 3.9 | % | ||||||||||||||||||||||||||||
| Caribbean & Latin America | $ | 139.29 | 2.0 | % | 63.0 | % | 1.4 | % | pts. | $ | 221.24 | -0.3 | % | ||||||||||||||||||||||||||||
International - All1 | $ | 112.01 | 4.6 | % | 64.1 | % | 0.7 | % | pts. | $ | 174.73 | 3.5 | % | ||||||||||||||||||||||||||||
Worldwide2 | $ | 123.09 | 4.2 | % | 65.6 | % | 0.7 | % | pts. | $ | 187.70 | 3.1 | % | ||||||||||||||||||||||||||||
1 Includes Europe, Middle East & Africa, Greater China, Asia Pacific excluding China, and Caribbean & Latin America. | |||||||||||||||||||||||||||||||||||||||||
2 Includes US & Canada - All and International - All. | |||||||||||||||||||||||||||||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | |||||||||||||||||||||||||||||
| NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||||||||||||
| ADJUSTED EBITDA | |||||||||||||||||||||||||||||
| ($ in millions) | |||||||||||||||||||||||||||||
| Fiscal Year 2026 | |||||
| First Quarter | |||||
| Net income, as reported | $ | 648 | |||
| Cost reimbursement revenue | (4,844) | ||||
| Reimbursed expenses | 4,936 | ||||
| Interest expense | 214 | ||||
| Interest expense from unconsolidated joint ventures | 2 | ||||
| Provision for income taxes | 210 | ||||
| Depreciation and amortization | 54 | ||||
| Contract investment amortization | 35 | ||||
| Depreciation and amortization classified in reimbursed expenses | 73 | ||||
| Depreciation, amortization, and impairments from unconsolidated joint ventures | 3 | ||||
| Stock-based compensation | 57 | ||||
Restructuring and merger-related charges, and other | 4 | ||||
Adjustments related to Sonder Termination | (2) | ||||
Adjustment to gain on investee’s asset disposition | 8 | ||||
Adjusted EBITDA† | $ | 1,398 | |||
Change from 2025 Adjusted EBITDA† | 15 | % | |||
| Fiscal Year 2025 | |||||||||||||||||||||||||||||
| First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Total | |||||||||||||||||||||||||
| Net income, as reported | $ | 665 | $ | 763 | $ | 728 | $ | 445 | $ | 2,601 | |||||||||||||||||||
| Cost reimbursement revenue | (4,655) | (4,932) | (4,760) | (4,857) | (19,204) | ||||||||||||||||||||||||
| Reimbursed expenses | 4,722 | 4,874 | 4,739 | 5,168 | 19,503 | ||||||||||||||||||||||||
| Interest expense | 192 | 203 | 206 | 208 | 809 | ||||||||||||||||||||||||
| Interest expense from unconsolidated joint ventures | 1 | 3 | 2 | 1 | 7 | ||||||||||||||||||||||||
| Provision for income taxes | 99 | 291 | 266 | 137 | 793 | ||||||||||||||||||||||||
| Depreciation and amortization | 51 | 53 | 50 | 59 | 213 | ||||||||||||||||||||||||
| Contract investment amortization | 28 | 29 | 29 | 49 | 135 | ||||||||||||||||||||||||
| Depreciation and amortization classified in reimbursed expenses | 57 | 61 | 64 | 69 | 251 | ||||||||||||||||||||||||
| Depreciation, amortization, and impairments from unconsolidated joint ventures | 4 | 4 | 4 | 6 | 18 | ||||||||||||||||||||||||
| Stock-based compensation | 52 | 58 | 61 | 65 | 236 | ||||||||||||||||||||||||
Restructuring and merger-related charges (recoveries), and other | 1 | 8 | (40) | 29 | (2) | ||||||||||||||||||||||||
Expenses related to Sonder Termination | — | — | — | 23 | 23 | ||||||||||||||||||||||||
Adjusted EBITDA† | $ | 1,217 | $ | 1,415 | $ | 1,349 | $ | 1,402 | $ | 5,383 | |||||||||||||||||||
† Denotes non-GAAP financial measures. Please see the Explanation of Non-GAAP Financial and Performance Measures section in these press release schedules for information about our reasons for providing these alternative financial measures and the limitations on their use. | |||||||||||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | |||||||||||||||||
| NON-GAAP FINANCIAL MEASURES | |||||||||||||||||
| ADJUSTED EBITDA FORECAST | |||||||||||||||||
| SECOND QUARTER 2026 | |||||||||||||||||
| ($ in millions) | |||||||||||||||||
| Range | |||||||||||||||||
| Estimated Second Quarter 2026 | Second Quarter 2025 | ||||||||||||||||
Net income excluding certain items1, 2 | $ | 744 | $ | 762 | |||||||||||||
| Interest expense | 223 | 223 | |||||||||||||||
| Interest expense from unconsolidated joint ventures | 1 | 1 | |||||||||||||||
| Provision for income taxes | 267 | 274 | |||||||||||||||
Depreciation and amortization2 | 117 | 117 | |||||||||||||||
| Contract investment amortization | 32 | 32 | |||||||||||||||
| Depreciation and amortization classified in reimbursed expenses | 75 | 75 | |||||||||||||||
| Depreciation, amortization, and impairments from unconsolidated joint ventures | 5 | 5 | |||||||||||||||
| Stock-based compensation | 61 | 61 | |||||||||||||||
Adjusted EBITDA† | $ | 1,525 | $ | 1,550 | $ | 1,415 | |||||||||||
Increase over 2025 Adjusted EBITDA† | 8 | % | 10 | % | |||||||||||||
† Denotes non-GAAP financial measures. Please see the Explanation of Non-GAAP Financial and Performance Measures section in these press release schedules for information about our reasons for providing these alternative financial measures and the limitations on their use. | |||||||||||||||||
1 Forecast excludes cost reimbursement revenue, reimbursed expenses, and restructuring 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. Forecast includes the impact of our planned sale of a U.S. & Canada hotel, which we assume will occur later in the 2026 second quarter, and our planned investment in Lefay, which we assume will occur later this year. Forecast does not reflect any other potential asset sales or property or brand acquisitions 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. | |||||||||||||||||
2 Includes the midpoint of the range of our expected 2026 second quarter impairment charge of approximately $65 million to $70 million related to our planned sale of a U.S. & Canada hotel. | |||||||||||||||||
| MARRIOTT INTERNATIONAL, INC. | |||||||||||||||||
| NON-GAAP FINANCIAL MEASURES | |||||||||||||||||
| ADJUSTED EBITDA FORECAST | |||||||||||||||||
| FULL YEAR 2026 | |||||||||||||||||
| ($ in millions) | |||||||||||||||||
| Range | |||||||||||||||||
| Estimated Full Year 2026 | Full Year 2025 | ||||||||||||||||
Net income excluding certain items1, 2 | $ | 2,942 | $ | 3,008 | |||||||||||||
| Interest expense | 901 | 901 | |||||||||||||||
| Interest expense from unconsolidated joint ventures | 7 | 7 | |||||||||||||||
| Provision for income taxes | 1,036 | 1,060 | |||||||||||||||
Depreciation and amortization2 | 277 | 277 | |||||||||||||||
| Contract investment amortization | 138 | 138 | |||||||||||||||
| Depreciation and amortization classified in reimbursed expenses | 305 | 305 | |||||||||||||||
| Depreciation, amortization, and impairments from unconsolidated joint ventures | 18 | 18 | |||||||||||||||
| Stock-based compensation | 250 | 250 | |||||||||||||||
| Adjustments related to Sonder Termination | (2) | (2) | |||||||||||||||
Adjustment to gain on investee’s asset disposition | 8 | 8 | |||||||||||||||
Adjusted EBITDA† | $ | 5,880 | $ | 5,970 | $ | 5,383 | |||||||||||
Increase over 2025 Adjusted EBITDA† | 9 | % | 11 | % | |||||||||||||
† Denotes non-GAAP financial measures. Please see the Explanation of Non-GAAP Financial and Performance Measures section in these press release schedules for information about our reasons for providing these alternative financial measures and the limitations on their use. | |||||||||||||||||
1 Forecast excludes cost reimbursement revenue, reimbursed expenses, and restructuring 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. Forecast includes the impact of our planned sale of a U.S. & Canada hotel, which we assume will occur later in the 2026 second quarter, and our planned investment in Lefay, which we assume will occur later this year. Forecast does not reflect any other potential asset sales or property or brand acquisitions 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. | |||||||||||||||||
2 Includes the midpoint of the range of our expected 2026 second quarter impairment charge of approximately $65 million to $70 million related to our planned sale of a U.S. & Canada hotel. | |||||||||||||||||