Marriott International — Nov 4, 2025 release
Fiscal 2025 third-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001048286-25-000011
Showing in the filing
Adjusted EBITDA
“$5,352 to $5,382”
Period
FY2025
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 15
Net rooms growth for FY2025
“approach 5 percent”
Net rooms growth
“mid-single-digit range”
Capital return to shareholders for FY2025
“approximately $4.0 billion”
Comparable systemwide constant $ RevPAR grow… for Q4 FY2025
“1.0% to 2.0%”
Comparable systemwide constant $ RevPAR grow… for FY2025
“1.5% to 2.5%”
Gross fee revenues for Q4 FY2025
“$1,382 to $1,402”
Gross fee revenues for FY2025
“$5,395 to $5,415”
Owned, leased, and other revenue, net of dir… for Q4 FY2025
“Approx. $98”
General, administrative, and other expenses for Q4 FY2025
“$261 to $251”
General, administrative, and other expenses for FY2025
“$985 to $975”
Adjusted EBITDA for Q4 FY2025
“$1,371 to $1,401”
Adjusted EBITDA for FY2025
“$5,352 to $5,382”
Adjusted EPS – diluted for Q4 FY2025
“$2.54 to $2.62”
Adjusted EPS – diluted for FY2025
“$9.98 to $10.06”
Investment spending (including $349 million … for FY2025
“Approx. $1,450”
Exhibit 99.1 · the passage around this item
… earlier in the release
Year-End 2024 Net rooms growth Approaching 5% ($ in millions, except EPS) Fourth Quarter 2025 Full Year 2025 Gross fee revenues $1,382 to $1,402 $5,395 to $5,415 Owned, leased, and other revenue, net of direct expenses Approx. $98 Approx. $370 General, administrative, and other expenses $261 to $251 $985 to $975 Adjusted EBITDA 1,2 $1,371 to $1,401 $5,352 to $5,382 Adjusted EPS – diluted 2,3 $2.54 to $2.62 $9.98 to $10.06 Investment spending (including $349 million for citizenM) 4 Approx. $1,450 Capital return to shareholders 5 Approx. $4,000 1 See the press release schedules for the adjusted EBITDA calculations. 2 Adjusted EBITDA and Adjusted EPS – diluted for fourth quarter and full year 2025 do not include cost reimbursement revenue, reimbursed expenses, restructuring and merger-related recoveries/charges, and other expenses, income tax special items, or any potential asset sales or property or brand acquisitions that may occur during the year (other than our acquisition of the citizenM brand in the 2025 third quarter), each of which the company cannot forecast with sufficient accuracy and without unreasonable efforts, and which may be significant. Adjusted EPS – diluted for full year 2025 excludes the benefit of income tax special items of $74 million. 3 Assumes the level of capital return to shareholders noted above. 4 This outlook includes $349 million of funding related to our acquisition of the citizenM brand. Investment spending includes capital and technology expenditures, loan advances, contract acquisition costs, and other invest
later in the release …
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.