Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2012-06-15 | 2012-03-23 | 2011-06-17 | 2011-03-25 | 2010-06-18 | 2010-03-26 | 2009-06-19 | 2009-03-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 728,000,000 | 763,000,000 | 665,000,000 | 455,000,000 | 584,000,000 | 772,000,000 | 564,000,000 | 848,000,000 | 752,000,000 | 726,000,000 | 757,000,000 | 673,000,000 | 630,000,000 | 678,000,000 | 377,000,000 | 468,000,000 | 220,000,000 | 422,000,000 | -11,000,000 | -164,000,000 | 100,000,000 | -234,000,000 | 31,000,000 | 279,000,000 | 387,000,000 | 232,000,000 | 375,000,000 | 416,000,000 | 483,000,000 | 610,000,000 | 398,000,000 | 201,000,000 | 392,000,000 | 414,000,000 | 365,000,000 | 244,000,000 | 70,000,000 | 247,000,000 | 219,000,000 | 202,000,000 | 210,000,000 | 240,000,000 | 207,000,000 | 197,000,000 | 192,000,000 | 192,000,000 | 172,000,000 | 143,000,000 | 104,000,000 | 135,000,000 | 101,000,000 | 119,000,000 | 83,000,000 | ||
adjustments to reconcile to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization, and other | 143,000,000 | 143,000,000 | 136,000,000 | 279,000,000 | 71,000,000 | 74,000,000 | 68,000,000 | 73,000,000 | 69,000,000 | 70,000,000 | 65,000,000 | 70,000,000 | 72,000,000 | 68,000,000 | 72,000,000 | 73,000,000 | 85,000,000 | 68,000,000 | 69,000,000 | 109,000,000 | 101,000,000 | 93,000,000 | 175,000,000 | 196,000,000 | 68,000,000 | 71,000,000 | 68,000,000 | 76,000,000 | 65,000,000 | 70,000,000 | 73,000,000 | 72,000,000 | 68,000,000 | 85,000,000 | 65,000,000 | 71,000,000 | 36,000,000 | 30,000,000 | 31,000,000 | 32,000,000 | 31,000,000 | 32,000,000 | 44,000,000 | 32,000,000 | 33,000,000 | ||||||||||
stock-based compensation | 61,000,000 | 58,000,000 | 52,000,000 | 64,000,000 | 63,000,000 | 57,000,000 | 53,000,000 | 58,000,000 | 54,000,000 | 56,000,000 | 37,000,000 | 48,000,000 | 48,000,000 | 52,000,000 | 44,000,000 | 44,000,000 | 42,000,000 | 43,000,000 | 53,000,000 | ||||||||||||||||||||||||||||||||||||
income taxes | 9,000,000 | -171,000,000 | 26,000,000 | -76,000,000 | -94,000,000 | -107,000,000 | 105,000,000 | -505,000,000 | -27,000,000 | -99,000,000 | 19,000,000 | 83,000,000 | 23,000,000 | 113,000,000 | 61,000,000 | 11,000,000 | -15,000,000 | -227,000,000 | -50,000,000 | -189,000,000 | -141,000,000 | -77,000,000 | -71,000,000 | -102,000,000 | 4,000,000 | -95,000,000 | -7,000,000 | -47,000,000 | 6,000,000 | -214,000,000 | 16,000,000 | 755,000,000 | -23,000,000 | 14,000,000 | 82,000,000 | 75,000,000 | -60,000,000 | 3,000,000 | 58,000,000 | 23,000,000 | 21,000,000 | 70,000,000 | 29,000,000 | -12,000,000 | 26,000,000 | 41,000,000 | 16,000,000 | 43,000,000 | 70,000,000 | 39,000,000 | 35,000,000 | 39,000,000 | 22,000,000 | 6,000,000 | 21,000,000 |
liability for guest loyalty program | 45,000,000 | 73,000,000 | 183,000,000 | 149,000,000 | 46,000,000 | 135,000,000 | 184,000,000 | 192,000,000 | -22,000,000 | 24,000,000 | 107,000,000 | -102,000,000 | -61,000,000 | -13,000,000 | 57,000,000 | -82,000,000 | -36,000,000 | 16,000,000 | 74,000,000 | 96,000,000 | 77,000,000 | 236,000,000 | 126,000,000 | 94,000,000 | -63,000,000 | 174,000,000 | 52,000,000 | -161,000,000 | 7,000,000 | 14,000,000 | 2,000,000 | 33,000,000 | 2,000,000 | 24,000,000 | 4,000,000 | 59,000,000 | |||||||||||||||||||
contract acquisition costs | -88,000,000 | -82,000,000 | -131,000,000 | -85,000,000 | -135,000,000 | -41,000,000 | -80,000,000 | -87,000,000 | -29,000,000 | -47,000,000 | -58,000,000 | -57,000,000 | -41,000,000 | -25,000,000 | -26,000,000 | -67,000,000 | -35,000,000 | -61,000,000 | -47,000,000 | -39,000,000 | -43,000,000 | -21,000,000 | -39,000,000 | -55,000,000 | -47,000,000 | -37,000,000 | -56,000,000 | -42,000,000 | -39,000,000 | -42,000,000 | -29,000,000 | -60,000,000 | -38,000,000 | -37,000,000 | -54,000,000 | -25,000,000 | -18,000,000 | -16,000,000 | -21,000,000 | -32,000,000 | -17,000,000 | -11,000,000 | -61,000,000 | -18,000,000 | -19,000,000 | -22,000,000 | -6,000,000 | -9,000,000 | -10,000,000 | -10,000,000 | -37,000,000 | -4,000,000 | -16,000,000 | -9,000,000 | -5,000,000 |
restructuring and merger-related (recoveries) charges, and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
working capital changes | 124,000,000 | -144,000,000 | -325,000,000 | 80,000,000 | 112,000,000 | -33,000,000 | -241,000,000 | 210,000,000 | 74,000,000 | -119,000,000 | -96,000,000 | -317,000,000 | 154,000,000 | -149,000,000 | -230,000,000 | 39,000,000 | 191,000,000 | -93,000,000 | -27,000,000 | -155,000,000 | -227,000,000 | 109,000,000 | 245,000,000 | 131,000,000 | -25,000,000 | 22,000,000 | -401,000,000 | 157,000,000 | 8,000,000 | -56,000,000 | -185,000,000 | -17,000,000 | 104,000,000 | 102,000,000 | -108,000,000 | -130,000,000 | -2,000,000 | 61,000,000 | -106,000,000 | -49,000,000 | -9,000,000 | 63,000,000 | -131,000,000 | -83,000,000 | -20,000,000 | 104,000,000 | -121,000,000 | ||||||||
other | 119,000,000 | 2,000,000 | 60,000,000 | -246,000,000 | 224,000,000 | -93,000,000 | 119,000,000 | -43,000,000 | 0 | 8,000,000 | 56,000,000 | -22,000,000 | 31,000,000 | 3,000,000 | 19,000,000 | -40,000,000 | 9,000,000 | -5,000,000 | -7,000,000 | -35,000,000 | -10,000,000 | -30,000,000 | 18,000,000 | 86,000,000 | 94,000,000 | 20,000,000 | 94,000,000 | 40,000,000 | 18,000,000 | -62,000,000 | 111,000,000 | 19,000,000 | 16,000,000 | 32,000,000 | 50,000,000 | -10,000,000 | 12,000,000 | 38,000,000 | 27,000,000 | -1,000,000 | 28,000,000 | -2,000,000 | 44,000,000 | 7,000,000 | 21,000,000 | 36,000,000 | 24,000,000 | -31,000,000 | -8,000,000 | -81,000,000 | -14,000,000 | 5,000,000 | 20,000,000 | 31,000,000 | 17,000,000 |
net cash from operating activities | 1,093,000,000 | 643,000,000 | 647,000,000 | 318,000,000 | 880,000,000 | 772,000,000 | 779,000,000 | 751,000,000 | 881,000,000 | 651,000,000 | 887,000,000 | 441,000,000 | 874,000,000 | 650,000,000 | 398,000,000 | 432,000,000 | 619,000,000 | 99,000,000 | 27,000,000 | 16,000,000 | 118,000,000 | 991,000,000 | 514,000,000 | 495,000,000 | 452,000,000 | 587,000,000 | 151,000,000 | 533,000,000 | 695,000,000 | 454,000,000 | 675,000,000 | 520,000,000 | 614,000,000 | 776,000,000 | 526,000,000 | 450,000,000 | 334,000,000 | 465,000,000 | 333,000,000 | 350,000,000 | 328,000,000 | 490,000,000 | 262,000,000 | 274,000,000 | 281,000,000 | 487,000,000 | 182,000,000 | 292,000,000 | 125,000,000 | 342,000,000 | 139,000,000 | 362,000,000 | 160,000,000 | 144,000,000 | 203,000,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital and technology expenditures | -142,000,000 | -155,000,000 | -135,000,000 | -342,000,000 | -174,000,000 | -125,000,000 | -109,000,000 | -134,000,000 | -124,000,000 | -99,000,000 | -95,000,000 | -140,000,000 | -73,000,000 | -70,000,000 | -49,000,000 | -69,000,000 | -44,000,000 | -40,000,000 | -30,000,000 | ||||||||||||||||||||||||||||||||||||
asset acquisition | 1,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
dispositions | 12,000,000 | 3,000,000 | 0 | 1,000,000 | 10,000,000 | 4,000,000 | 1,000,000 | 0 | 7,000,000 | 0 | 0 | 0 | 260,000,000 | 391,000,000 | 2,000,000 | 0 | 2,000,000 | 19,000,000 | 24,000,000 | 328,000,000 | 108,000,000 | 936,000,000 | 0 | 171,000,000 | 311,000,000 | 165,000,000 | 0 | 49,000,000 | 4,000,000 | 61,000,000 | 31,000,000 | 334,000,000 | 247,000,000 | 143,000,000 | 0 | 0 | 292,000,000 | 0 | 0 | 0 | 1,000,000 | ||||||||||||||
loan advances | -19,000,000 | 0 | -12,000,000 | 0 | -2,000,000 | -7,000,000 | -1,000,000 | 0 | -60,000,000 | -16,000,000 | -1,000,000 | -1,000,000 | -7,000,000 | -3,000,000 | -8,000,000 | 0 | -2,000,000 | -5,000,000 | -3,000,000 | -1,000,000 | -32,000,000 | -7,000,000 | -13,000,000 | 0 | 0 | -1,000,000 | -12,000,000 | -8,000,000 | -37,000,000 | -20,000,000 | -28,000,000 | -8,000,000 | 0 | -8,000,000 | -16,000,000 | -54,000,000 | 0 | -2,000,000 | -10,000,000 | 0 | 0 | -100,000,000 | -3,000,000 | -1,000,000 | -1,000,000 | -9,000,000 | -2,000,000 | -8,000,000 | -2,000,000 | -14,000,000 | -4,000,000 | ||||
loan collections | 1,000,000 | 10,000,000 | 5,000,000 | 26,000,000 | 2,000,000 | 0 | 8,000,000 | 26,000,000 | 2,000,000 | 2,000,000 | 31,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | 7,000,000 | 2,000,000 | 33,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 4,000,000 | 2,000,000 | 43,000,000 | 2,000,000 | 4,000,000 | 1,000,000 | 18,000,000 | 24,000,000 | 5,000,000 | 96,000,000 | 81,000,000 | 3,000,000 | 7,000,000 | 6,000,000 | 59,000,000 | 0 | 2,000,000 | 71,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 8,000,000 | 9,000,000 | 8,000,000 | 9,000,000 | ||||||||
net cash from investing activities | -489,000,000 | -143,000,000 | -143,000,000 | -345,000,000 | -164,000,000 | -130,000,000 | -95,000,000 | -102,000,000 | -120,000,000 | -184,000,000 | -59,000,000 | -160,000,000 | -46,000,000 | -68,000,000 | -23,000,000 | -106,000,000 | -9,000,000 | -43,000,000 | -29,000,000 | -76,000,000 | -30,000,000 | -24,000,000 | 165,000,000 | -41,000,000 | -69,000,000 | -86,000,000 | -88,000,000 | -133,000,000 | -33,000,000 | 65,000,000 | 49,000,000 | 830,000,000 | -43,000,000 | 49,000,000 | 184,000,000 | 78,000,000 | -2,415,000,000 | -8,000,000 | -64,000,000 | -6,000,000 | 21,000,000 | 374,000,000 | -22,000,000 | -9,000,000 | -121,000,000 | -225,000,000 | 42,000,000 | -84,000,000 | -135,000,000 | -48,000,000 | -178,000,000 | -45,000,000 | -24,000,000 | -32,000,000 | -41,000,000 |
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial paper/credit facility | -1,139,000,000 | 1,181,000,000 | -1,002,000,000 | 811,000,000 | -990,000,000 | 1,027,000,000 | -685,000,000 | 446,000,000 | -636,000,000 | 619,000,000 | 117,000,000 | 300,000,000 | 350,000,000 | 0 | -500,000,000 | -30,000,000 | -1,433,000,000 | -2,144,000,000 | 1,317,000,000 | -226,000,000 | 354,000,000 | 158,000,000 | 665,000,000 | -1,174,000,000 | 338,000,000 | 80,000,000 | 627,000,000 | -430,000,000 | 350,000,000 | 138,000,000 | -33,000,000 | -292,000,000 | 2,598,000,000 | -992,000,000 | 51,000,000 | 134,000,000 | -410,000,000 | -110,000,000 | 246,000,000 | -140,000,000 | 125,000,000 | 101,000,000 | 149,000,000 | 387,000,000 | -240,000,000 | 114,000,000 | 42,000,000 | -29,000,000 | -104,000,000 | 31,000,000 | |||||
issuance of long-term debt | 1,476,000,000 | 0 | 1,960,000,000 | 0 | 1,480,000,000 | 0 | 1,468,000,000 | 0 | 1,135,000,000 | 0 | 783,000,000 | 0 | 6,000,000 | 698,000,000 | 0 | 1,089,000,000 | 5,000,000 | 990,000,000 | 545,000,000 | 11,000,000 | 0 | 841,000,000 | 1,203,000,000 | 0 | 0 | 0 | 1,000,000 | -1,000,000 | 0 | 0 | 0 | 590,000,000 | |||||||||||||||||||||||
repayment of long-term debt | -3,000,000 | -602,000,000 | -352,000,000 | -2,000,000 | -2,000,000 | -552,000,000 | -2,000,000 | -352,000,000 | -2,000,000 | -2,000,000 | -328,000,000 | -226,000,000 | -2,000,000 | -175,000,000 | -401,000,000 | -2,000,000 | -1,402,000,000 | -18,000,000 | -752,000,000 | -609,000,000 | -354,000,000 | -858,000,000 | -66,000,000 | -214,000,000 | -4,000,000 | -14,000,000 | -603,000,000 | -6,000,000 | -4,000,000 | -374,000,000 | -13,000,000 | -5,000,000 | -4,000,000 | -297,000,000 | -4,000,000 | -30,000,000 | -2,000,000 | -292,000,000 | -2,000,000 | -318,000,000 | -3,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -1,000,000 | -2,000,000 | -350,000,000 | -2,000,000 | -52,000,000 | -77,000,000 | -58,000,000 | -121,000,000 | -27,000,000 | -130,000,000 |
issuance of class a common stock | 47,000,000 | 0 | 45,000,000 | 0 | 40,000,000 | 0 | 33,000,000 | 0 | 0 | 0 | 0 | 2,000,000 | 0 | 1,000,000 | 1,000,000 | 5,000,000 | 0 | 0 | 0 | 4,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 12,000,000 | 6,000,000 | 10,000,000 | 6,000,000 | 1,000,000 | 8,000,000 | 14,000,000 | 17,000,000 | 49,000,000 | 30,000,000 | 42,000,000 | 57,000,000 | 18,000,000 | 30,000,000 | 17,000,000 | 45,000,000 | 37,000,000 | 17,000,000 | 6,000,000 | 2,000,000 | |||||||||||
dividends paid | -182,000,000 | -183,000,000 | -174,000,000 | -176,000,000 | -176,000,000 | -179,000,000 | -151,000,000 | -152,000,000 | -154,000,000 | -157,000,000 | -124,000,000 | -126,000,000 | -97,000,000 | 0 | 0 | 0 | -156,000,000 | -157,000,000 | -157,000,000 | -159,000,000 | -139,000,000 | -139,000,000 | -142,000,000 | -144,000,000 | -118,000,000 | -120,000,000 | -122,000,000 | -125,000,000 | -115,000,000 | -117,000,000 | -117,000,000 | -76,000,000 | -64,000,000 | -64,000,000 | -65,000,000 | -68,000,000 | -56,000,000 | -56,000,000 | -58,000,000 | -59,000,000 | -50,000,000 | -33,000,000 | -34,000,000 | -32,000,000 | -32,000,000 | -14,000,000 | 0 | -30,000,000 | -31,000,000 | ||||||
purchase of treasury stock | -800,000,000 | -749,000,000 | -751,000,000 | -586,000,000 | -1,020,000,000 | -1,012,000,000 | -1,144,000,000 | -965,000,000 | -942,000,000 | -911,000,000 | -1,135,000,000 | -1,331,000,000 | -935,000,000 | 0 | 0 | 0 | -150,000,000 | -432,000,000 | -600,000,000 | -431,000,000 | -797,000,000 | -337,000,000 | -840,000,000 | -858,000,000 | -815,000,000 | -908,000,000 | -777,000,000 | -746,000,000 | -582,000,000 | -320,000,000 | 1,000,000 | -1,000,000 | -248,000,000 | -96,000,000 | -714,000,000 | -678,000,000 | -429,000,000 | -556,000,000 | -297,000,000 | -337,000,000 | -320,000,000 | -414,000,000 | -136,000,000 | -368,000,000 | -300,000,000 | ||||||||||
stock-based compensation withholding taxes | -1,000,000 | -1,000,000 | -109,000,000 | -11,000,000 | -2,000,000 | -4,000,000 | -121,000,000 | -3,000,000 | -26,000,000 | -7,000,000 | -72,000,000 | -1,000,000 | -1,000,000 | -9,000,000 | -78,000,000 | -5,000,000 | -2,000,000 | -1,000,000 | -82,000,000 | ||||||||||||||||||||||||||||||||||||
net cash from financing activities | -602,000,000 | -354,000,000 | -383,000,000 | 36,000,000 | -670,000,000 | -720,000,000 | -602,000,000 | -1,026,000,000 | -597,000,000 | -459,000,000 | -782,000,000 | -824,000,000 | -327,000,000 | -1,082,000,000 | -729,000,000 | 298,000,000 | -492,000,000 | -19,000,000 | -250,000,000 | -636,000,000 | -798,000,000 | -449,000,000 | 850,000,000 | -501,000,000 | -403,000,000 | -481,000,000 | -123,000,000 | -453,000,000 | -652,000,000 | -859,000,000 | -410,000,000 | -1,475,000,000 | -561,000,000 | -1,065,000,000 | -830,000,000 | -748,000,000 | 2,480,000,000 | 123,000,000 | -266,000,000 | -343,000,000 | -394,000,000 | -844,000,000 | -224,000,000 | -311,000,000 | -202,000,000 | -254,000,000 | -166,000,000 | -393,000,000 | 198,000,000 | -321,000,000 | -322,000,000 | -335,000,000 | -133,000,000 | -155,000,000 | -128,000,000 |
increase in cash, cash equivalents, and restricted cash | 2,000,000 | 146,000,000 | 121,000,000 | 9,000,000 | 46,000,000 | -78,000,000 | 82,000,000 | -377,000,000 | 164,000,000 | 8,000,000 | 46,000,000 | 624,000,000 | 118,000,000 | 37,000,000 | -252,000,000 | -696,000,000 | -710,000,000 | 518,000,000 | 1,529,000,000 | -20,000,000 | 20,000,000 | -60,000,000 | 314,000,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 0 | 0 | 425,000,000 | 0 | 0 | 0 | 366,000,000 | 0 | 0 | 0 | 525,000,000 | 0 | 0 | 0 | 1,421,000,000 | 0 | 0 | 0 | 894,000,000 | 0 | 0 | 0 | 253,000,000 | 0 | 0 | 0 | 360,000,000 | 0 | 0 | 0 | 429,000,000 | ||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | 2,000,000 | 146,000,000 | 546,000,000 | 9,000,000 | 46,000,000 | -78,000,000 | 448,000,000 | -377,000,000 | 164,000,000 | 8,000,000 | 571,000,000 | -543,000,000 | 501,000,000 | -500,000,000 | 1,067,000,000 | 624,000,000 | 118,000,000 | 37,000,000 | 642,000,000 | -696,000,000 | -710,000,000 | 518,000,000 | 1,782,000,000 | -47,000,000 | -20,000,000 | 20,000,000 | 300,000,000 | -53,000,000 | 10,000,000 | -340,000,000 | 743,000,000 | ||||||||||||||||||||||||
restructuring and merger-related charges | 1,000,000 | -19,000,000 | -302,000,000 | -5,000,000 | -1,000,000 | 2,000,000 | -6,000,000 | 240,000,000 | -27,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
merger-related charges and other | 8,000,000 | 7,000,000 | 5,000,000 | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt extinguishment costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring, merger-related charges, and other | -7,000,000 | -7,000,000 | -1,000,000 | 7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue changes and other | 50,000,000 | 56,000,000 | -73,000,000 | 36,000,000 | -46,000,000 | 4,000,000 | -71,000,000 | -28,000,000 | 57,000,000 | 226,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
credit facility | -300,000,000 | -500,000,000 | -250,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents, and restricted cash | 501,000,000 | -500,000,000 | -354,000,000 | -53,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on asset dispositions | -60,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset dispositions | -132,000,000 | -9,000,000 | -2,000,000 | -4,000,000 | -18,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 52,000,000 | 50,000,000 | 41,000,000 | 49,000,000 | 48,000,000 | 50,000,000 | 40,000,000 | 44,000,000 | 47,000,000 | 51,000,000 | 42,000,000 | 42,000,000 | 44,000,000 | 47,000,000 | 48,000,000 | 95,000,000 | 58,000,000 | 31,000,000 | 28,000,000 | 29,000,000 | 29,000,000 | 31,000,000 | 24,000,000 | 28,000,000 | 27,000,000 | 29,000,000 | 25,000,000 | ||||||||||||||||||||||||||||
capital expenditures | -18,000,000 | -20,000,000 | -59,000,000 | -418,000,000 | -93,000,000 | -76,000,000 | -66,000,000 | -94,000,000 | -74,000,000 | -324,000,000 | -64,000,000 | -85,000,000 | -51,000,000 | -56,000,000 | -48,000,000 | -67,000,000 | -54,000,000 | -36,000,000 | -42,000,000 | -87,000,000 | -59,000,000 | -84,000,000 | -75,000,000 | -144,000,000 | -111,000,000 | -95,000,000 | -61,000,000 | -60,000,000 | -197,000,000 | -29,000,000 | -62,000,000 | -39,000,000 | -25,000,000 | -33,000,000 | -50,000,000 | ||||||||||||||||||||
free cash flows | 100,000,000 | 971,000,000 | 455,000,000 | 77,000,000 | 359,000,000 | 511,000,000 | 85,000,000 | 439,000,000 | 621,000,000 | 130,000,000 | 611,000,000 | 435,000,000 | 563,000,000 | 720,000,000 | 478,000,000 | 383,000,000 | 280,000,000 | 429,000,000 | 291,000,000 | 263,000,000 | 269,000,000 | 406,000,000 | 187,000,000 | 130,000,000 | 170,000,000 | 392,000,000 | 121,000,000 | 232,000,000 | -72,000,000 | 313,000,000 | 77,000,000 | 323,000,000 | 135,000,000 | 111,000,000 | 153,000,000 | ||||||||||||||||||||
share-based compensation withholding taxes | -1,000,000 | -4,000,000 | -95,000,000 | -16,000,000 | -9,000,000 | -28,000,000 | -95,000,000 | 0 | -4,000,000 | -6,000,000 | -95,000,000 | -13,000,000 | |||||||||||||||||||||||||||||||||||||||||||
merger-related charges | -12,000,000 | -51,000,000 | -5,000,000 | 152,000,000 | -10,000,000 | 53,000,000 | -14,000,000 | -7,000,000 | -16,000,000 | -7,000,000 | -19,000,000 | -62,000,000 | -36,000,000 | -59,000,000 | |||||||||||||||||||||||||||||||||||||||||
acquisition of a business, net of cash acquired | 0 | 0 | -1,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
liability for guest loyalty programs | 217,000,000 | 325,000,000 | 32,000,000 | 144,000,000 | 60,000,000 | 48,000,000 | 55,000,000 | 76,000,000 | 18,000,000 | 56,000,000 | 45,000,000 | 2,000,000 | 38,000,000 | 30,000,000 | |||||||||||||||||||||||||||||||||||||||||
redemption of debt security | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and equivalents | -125,000,000 | 10,000,000 | -240,000,000 | -120,000,000 | -220,000,000 | 399,000,000 | 580,000,000 | 3,000,000 | 20,000,000 | 16,000,000 | -46,000,000 | -42,000,000 | 8,000,000 | 58,000,000 | -185,000,000 | 188,000,000 | -361,000,000 | 3,000,000 | 34,000,000 | ||||||||||||||||||||||||||||||||||||
cash and equivalents, beginning of period | 0 | 0 | 0 | 858,000,000 | 0 | 0 | 0 | 96,000,000 | 0 | 0 | 0 | 104,000,000 | 0 | 0 | 0 | 126,000,000 | 0 | 102,000,000 | 0 | 505,000,000 | 0 | 115,000,000 | 0 | 134,000,000 | |||||||||||||||||||||||||||||||
cash and equivalents, end of period | -125,000,000 | 10,000,000 | -240,000,000 | 738,000,000 | -220,000,000 | 399,000,000 | 580,000,000 | 99,000,000 | 1,000,000 | -45,000,000 | 20,000,000 | 120,000,000 | -46,000,000 | -42,000,000 | 8,000,000 | 184,000,000 | -185,000,000 | 290,000,000 | -27,000,000 | 144,000,000 | -18,000,000 | 118,000,000 | -43,000,000 | 168,000,000 | |||||||||||||||||||||||||||||||
commonsharesoutstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
279.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
— | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
2.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(25.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
256.3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
1.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(8.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
136.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
386.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
2.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(29.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
359.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
• | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
298.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(24.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
equivalent shares of marriott common stock issued in exchange for starwood outstanding shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
marriott common stock price as of merger date | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of marriott common stock issued in exchange for starwood outstanding shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash consideration to starwood shareholders, net of cash acquired of 1,116 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of marriott equity-based awards issued in exchange for vested starwood equity-based awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total consideration transferred, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
computation of basic earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding | -100,000 | 254,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | 110,000 | 860,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
computation of diluted earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of dilutive securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee stock option and appreciation right plans | -200,000 | 1,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred stock incentive plans | -100,000 | 600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted stock units | -500,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
shares for diluted earnings per share | -900,000 | 258,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | 110,000 | 850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow deposit for acquisition of a business | -136,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity and cost method investments | -2,000,000 | -6,000,000 | 2,000,000 | -1,000,000 | 1,000,000 | -2,000,000 | -4,000,000 | -1,000,000 | -10,000,000 | -2,000,000 | -5,000,000 | -65,000,000 | -6,000,000 | -3,000,000 | -10,000,000 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||
redemption of / (investment in) debt security | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
310.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(20 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred equity investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease)/increase in cash and equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
2. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in debt security | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
333 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(31.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(20.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
1. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 36,000,000 | 38,000,000 | 29,000,000 | 41,000,000 | 35,000,000 | 42,000,000 | 39,000,000 | 42,000,000 | 39,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
protea escrow deposit | -192,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
timeshare activity | 32,000,000 | 81,000,000 | 57,000,000 | 68,000,000 | -72,000,000 | 152,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
timeshare strategy-impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring costs | -2,000,000 | -2,000,000 | -2,000,000 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
working capital changes and other | 58,000,000 | -93,000,000 | 92,000,000 | -146,000,000 | 101,000,000 | -74,000,000 | 92,000,000 | -83,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
366.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(43.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
333.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments and write-offs | 3,000,000 | 1,000,000 | 3,000,000 | 2,000,000 | 4,000,000 | 2,000,000 | 10,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
loan collections and sales | 23,000,000 | 83,000,000 | 86,000,000 | 2,000,000 | 7,000,000 | 2,000,000 | 3,000,000 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
358.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
10.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(1.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
timeshare strategy - impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | -1,000,000 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of available-for-sale securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
partial surrender of life insurance policy cash value | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income, net of tax: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency translation adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other derivative instrument adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on available-for-sale securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other comprehensive income, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility, net repayment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of losses (gains) on available-for-sale securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring costs and other charges | 26,000,000 | -9,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to marriott | -23,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | -3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of available-for-sale securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of losses (gains) upon sale of available-for-sale securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other comprehensive income |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
