Marriott International Reports EPS from Continuing Operations of $1.74 For 2002, Up 66% from 2001

<< Back
Feb 10, 2003

Marriott International Reports EPS from Continuing Operations of $1.74 For 2002, Up 66% from 2001

WASHINGTON, Feb 10, 2003 /PRNewswire-FirstCall via COMTEX/ --

Marriott International, Inc. (NYSE: MAR) today reported diluted earnings per share from continuing operations of $1.74 in 2002, up 66 percent from 2001. Income from continuing operations, net of taxes, for the year was $439 million, up from $269 million a year ago. Systemwide sales, excluding discontinued operations, totaled $19 billion, up six percent from 2001.

FULL YEAR RESULTS

Earnings per share from continuing operations in 2002 included an $0.11 per share after-tax gain on the sale of the company's investment in Interval International and a $50 million, or $0.19, per share non-cash write-down of acquisition goodwill associated with the ExecuStay corporate housing business. Adjusting for these items in 2002, as well as restructuring and other charges incurred in 2001, earnings per share from continuing operations in 2002 increased 18 percent from 2001, to $1.82 per share.

Synthetic fuel operations contributed approximately $0.29 cents per share of after-tax earnings during the year. Compared to prior company guidance for 2002, synthetic fuel operations exceeded expectations by $0.02 per share and a higher than expected tax rate (before synthetic fuel) lowered earnings by $0.03 per share.

J.W. Marriott, Jr., chairman and chief executive officer of Marriott International, said, "We are pleased with the relative strength of our lodging profits and cash flow, despite the toughest demand environment our industry has ever seen. Our brands continue to outperform their competitors, reflecting strong customer preference. Our distribution increased during the year as owners and franchisees added Marriott products across all the company's brands and around the world.

"Room openings for 2002 were stronger than expected, with over 31,000 gross new rooms opened in the year. Conversions continue to be an important source of new rooms and accounted for 21 percent of room additions during the year. We continue to expect to add between 25,000 and 30,000 hotel rooms annually in both 2003 and 2004 to our worldwide lodging portfolio. At the end of the fourth quarter, the company's pipeline of properties under construction, awaiting conversion, or approved for development exceeded 50,000 rooms."

MARRIOTT LODGING reported a 10 percent increase in profits during 2002. Adjusting for the sale of the Interval International investment, the ExecuStay write-down, as well as 2001 restructuring and other charges, lodging profits declined six percent during the year. Lodging profits reflected weak demand for hotels and executive apartments.

For the full 2002 fiscal year (December 29, 2001 - January 3, 2003), REVPAR for comparable company-operated North American properties decreased by 5.7 percent. Average room rates for these hotels decreased 4.9 percent, while occupancy was down slightly. The company's full-service brands (including Marriott Hotels, Resorts and Suites, The Ritz-Carlton, and Renaissance Hotels, Resorts and Suites) experienced a REVPAR decrease of 4.8 percent in 2002, driven almost entirely by a 4.7 percent decline in average daily rate. Marriott's select-service and extended-stay brands (including Courtyard, Fairfield Inn, Residence Inn, TownePlace Suites, and SpringHill Suites) posted a REVPAR decrease of 7.8 percent in 2002, again largely a result of lower average daily rates. Marriott's 2002 fiscal year included a 53rd week, adding a second New Year's holiday week to its annual results. Excluding the 53rd week, REVPAR declined by an average of 4.8 percent across Marriott's brands during 2002.

Our 2002 profits for international lodging reflected better trends than in the U.S., with REVPAR up two percent on a constant dollar basis and six percent growth in hotel rooms. Lodging demand strengthened in Asia and the United Kingdom.

Marriott's timeshare business reported five percent higher contract sales in 2002. Contract sales were strong at timeshare resorts in Aruba, Colorado, Hawaii, and California, but remained soft in Orlando. Profits in the timeshare business were up 24 percent in 2002, as a result of a $44 million pre-tax gain on the sale of the company's investment in Interval International and higher gains on mortgage note sales, partially offset by lower development profits and higher administrative costs related to a new computer system.

We recorded a $50 million pre-tax write-down of acquisition goodwill in ExecuStay's corporate apartment business during the fourth quarter of 2002 due to the continued weak operating environment, particularly in New York City, and a consequent delay in its expected recovery.

We added 188 hotels and timeshare resorts (31,605 rooms) to our worldwide lodging portfolio over the past 12 months, while 25 properties (4,663 rooms) exited the system. A net total of 52 hotels and resorts (8,842 rooms) opened in the 2002 fourth quarter, including the 950 room JW Marriott Desert Ridge Resort and Spa in Scottsdale, Arizona. Twelve other Marriott Hotels, Resorts and Suites (2,881 rooms), ten Courtyard hotels (1,591 rooms) and 17 Residence Inns (2,043 rooms) also opened during the fourth quarter of 2002. At year end, the company's lodging group encompassed 2,557 hotels and timeshare resorts (463,429 rooms).

CORPORATE EXPENSES were $126 million in 2002, an increase of eight percent adjusted for restructuring and other charges in 2001. The increase reflected several non-comparable items in 2001, higher litigation expenses, and the impact of a 53rd week in the company's 2002 fiscal year. Interest expense in 2002 was $86 million, a $23 million decline from 2001 levels, resulting from substantially lower debt outstanding, as well as lower interest rates. At year end 2002, total debt (including debt associated with discontinued operations) was $1.9 billion, net of cash reserves, down from $2.3 billion at year end 2001. Interest income totaled $122 million in 2002, reflecting higher loans outstanding. Provisions for loan losses in 2002 were $12 million, related to the write-down of four hotel loans.

During 2002, we closed the distribution services business and announced our plan to exit the senior living business. Therefore, the financial results for those businesses are shown in discontinued operations for 2002 and 2001. Losses per share from discontinued operations were $0.64 in 2002 compared to losses of $0.13 a year ago.

During 2002, we sold 10 hotels, 41 senior living communities (including the Village Oaks portfolio) and other real estate for a total of $763 million. We also sold our 11 percent stake in Interval International for $63 million. We owned only eight hotels at year-end 2002. Total net cash flow in 2002 before share repurchases and debt reduction was approximately $800 million, more than $3.00 per share.

We repurchased 7.8 million shares of common stock during 2002 at a total cost of $255 million. To date in 2003, an additional 3.1 million shares of common stock have been repurchased for a total cost of $99 million. We expect to invest the proceeds derived from the exit of the senior living services business (approximately $410 million) in additional share repurchases during 2003. The company's board of directors increased the current share repurchase authorization to 20 million shares at its February 2003 meeting.

FOURTH QUARTER RESULTS

The company's fourth quarter diluted earnings per share from continuing operations was $0.47, compared to a loss of $0.31 per share reported a year ago. Adjusting for the Interval International gain and the ExecuStay goodwill charge, as well as restructuring and other charges incurred in 2001, earnings per share from continuing operations was $0.55 compared to $0.22 in the year ago quarter, up over 150 percent. Systemwide sales, excluding discontinued operations, totaled $5.9 billion in the fourth quarter, up 20 percent from the 2001 quarter.

Synthetic fuel operations provided approximately $0.14 per share of after-tax earnings during the quarter. Compared to prior company guidance for the fourth quarter, synthetic fuel operations exceeded expectations by $0.02 per share and a higher than forecasted tax rate (before synthetic fuel) lowered earnings by $0.03 per share. Adjusted for these two items, as well as the Interval International gain and the ExecuStay charge, fourth quarter earnings per share was two cents above the consensus EPS estimate.

MARRIOTT LODGING profits totaled $202 million in the fourth quarter. Excluding the Interval International gain, the ExecuStay goodwill charge and restructuring and other charges incurred in 2001, lodging profits totaled $208 million, up 63 percent from the year ago quarter. Base fees and franchise fees increased 18 percent during the quarter and incentive management fees increased 43 percent, reflecting more difficult operating conditions in the prior year following September 11. Profits at full-service hotels showed considerable improvement from the depressed levels experienced in the 2001 quarter.

REVPAR for comparable company-operated North American properties during the fiscal quarter (September 7, 2002 to January 3, 2003) increased 7.4 percent primarily due to higher occupancy. Outside North America, REVPAR increased 13.9 percent in constant dollars over the 2001 quarter. Marriott's 2002 fourth quarter included 17 weeks of operations versus 16 weeks in the 2001 fourth quarter. Excluding the additional New Year's week, fourth quarter REVPAR for comparable company-operated North American properties increased 10.5 percent.

The timeshare business reported 33 percent higher contract sales during the fourth quarter. Timeshare profits for the quarter of $73 million included a $44 million gain on the sale of an investment in Interval International and a $13 million gain on the sale of timeshare mortgage notes.

CORPORATE EXPENSES were $49 million during the fourth quarter of 2002. Excluding the impact of restructuring and other charges, corporate expenses increased nine percent in the fourth quarter, reflecting higher litigation expenses and the impact of the 53rd week. Interest expense was $27 million during the quarter compared to $34 million in the prior year. Interest rates and debt balances declined during the quarter. Interest income increased $12 million during the quarter largely due to amounts that were received that had previously been deemed uncollectible. In addition, the 2001 fourth quarter included $6 million in restructuring reserves.

In December, the company announced agreements to sell its senior living services business and related real estate for $259 million. The company expects to complete these transactions early in 2003. In the fourth quarter of 2002, the company completed its exit from the distribution services business, which resulted in a $21 million after-tax loss in discontinued operations.

OUTLOOK

Based on continued soft demand trends, but without factoring in the impact of any possible conflict in Iraq, we currently estimate REVPAR in 2003 to be roughly flat compared to 2002 levels. With flat REVPAR, the company expects hotel house profit margins to decline approximately one to two points as a result of continued pressure on casualty insurance and medical benefits cost increases. Factoring in new unit growth, but not including the effects of a possible war, lodging profits are expected to total $710 to $740 million in 2003.

The company has just signed an agreement to sell an approximately 50 percent ownership interest in its synthetic fuel operations to a major U.S. investment bank. We expect to receive approximately $25 million at closing and additional substantial payments over time, the size of which depend on the amount of future synthetic fuel production. We expect the sale to close later in 2003, subject to certain contingencies, including the receipt of a satisfactory private letter ruling from the Internal Revenue Service regarding the new ownership structure.

As a result of this transaction, earnings per share from the company's synthetic fuel investment are expected to approximate $0.30 - $0.32, after-tax, in 2003. If the transaction does not close, we anticipate earnings from the company's synthetic fuel investment to approximate $0.20 per share, as we would expect to limit fuel production in the latter half of 2003 since we may not be in a position to use all of the tax credits that would be generated at full production. Excluding the impact of the synthetic fuel investment, we anticipate a tax rate from continuing operations of roughly 36 percent in 2003.

Overall, the company estimates earnings per share from continuing operations to total around $1.85 to $1.95 for 2003, including the earnings from synthetic fuel operations.

First quarter 2003 REVPAR on a comparable basis is expected to decline roughly three percent from 2002 levels. Due to the shift in our calendar, we anticipate that reported REVPAR for the first quarter 2003 will be approximately flat to 2002. Assuming a deferral of a timeshare mortgage note sale until the second quarter, we estimate lodging profits will be $150 million to $160 million in the 2003 first quarter. Including $0.05 in earnings per share from synthetic fuel, we anticipate that earnings per share from continuing operations will total $0.36 to $0.40 per share in the first quarter 2003.

We expect investment spending in 2003 to include approximately $40 million for maintenance spending and approximately $100 million for new company-developed hotels. We anticipate timeshare spending to total approximately $150 - $200 million. We also expect to invest $200 million in equity slivers, mezzanine financing and mortgage loans for hotels developed by our partners. We expect that total investment spending in 2003 will be roughly $500 - $550 million. We anticipate cash flow after maintenance capital expenditures and before asset dispositions, capital expenditures, and share repurchases, of approximately $700 million, or almost $3.00 per share of free cash flow.

We invite individual investors and members of the news media to listen to our year end earnings conference call on February 10 at 10 a.m. ET on the Internet. Go to http://www.marriott.com/investor and click on "recent investor news." A recording of the call will be available by telephone until February 17 at 8:00 p.m. ET by calling (719) 457-0820, reservation number 695188.

Note: This press release contains "forward-looking statements" within the meaning of federal securities laws, including REVPAR, profit margin and earning trends; statements concerning the number of lodging properties expected to be added in future years; expected investment spending; anticipated results from synthetic fuel operations; the completion of the sale of the senior living business and an interest in our synthetic fuel business; 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 risks and uncertainties, including the duration and severity of the current economic slowdown and the pace at which the lodging industry adjusts to the continuing war on terrorism; supply and demand changes for hotel rooms, vacation ownership intervals, and corporate housing; competitive conditions in the lodging industry; relationships with clients and property owners; the availability of capital to finance growth; and receipt of a satisfactory Internal Revenue Service ruling in connection with the synthetic fuel sale; any of which could cause actual results to differ materially from those expressed in or implied by the statements herein. These statements are made as of the date of this press release, and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

MARRIOTT INTERNATIONAL, INC. (NYSE: MAR) is a leading worldwide hospitality company with nearly 2,600 lodging properties in the United States and 66 other countries and territories. Marriott International operates and franchises hotels under the Marriott, JW Marriott, The Ritz-Carlton, Renaissance, Residence Inn, Courtyard, TownePlace Suites, Fairfield Inn, SpringHill Suites and Ramada International brand names; develops and operates vacation ownership resorts under the Marriott Vacation Club International, Horizons, The Ritz-Carlton Club and Marriott Grand Residence Club brands; operates Marriott Executive Apartments; provides furnished corporate housing through its Marriott ExecuStay division; and operates conference centers. Marriott is also in the synthetic fuel business. The company is headquartered in Washington, D.C., and has approximately 144,000 employees. In fiscal year 2002, Marriott International reported systemwide sales of $19 billion, excluding discontinued operations. For more information or reservations, please visit our web site at http://www.marriott.com .


                         MARRIOTT INTERNATIONAL, INC.
                             Financial Highlights
                   (in millions, except per share amounts)

                               53 Weeks Ended           52 Weeks Ended
                               January 3, 2003         December 28, 2001
                            -------------------    -------------------------
                                                                       Percent
                                     Synthetic             Synthetic   Better/
                             Lodging   Fuel   Total Lodging  Fuel Total(Worse)
                            -------- -------  ----- ------- ----- ----- ------
    Base management fees        $379     $-    $379   $372   $-    $372
    Franchise fees               232      -     232    220    -     220
    Incentive management fees    162      -     162    202    -     202
    Owned and leased
     properties                  383      -     383    478    -     478
    Other lodging revenue(1)   1,353      -   1,353  1,277    -   1,277
    Cost reimbursements(2)     5,739      -   5,739  5,237    -   5,237
    Synthetic Fuel                 -    193     193      -    -       -
                               -----  -----   -----  ----- -----  -----
       Total Revenues          8,248    193   8,441  7,786    -   7,786

    Owned and leased -
     direct(3)                   384      -     384    456    -     456
    Other lodging - direct(4)  1,185      -   1,185  1,077    -   1,077
    Reimbursed costs           5,739      -   5,739  5,237    -   5,237
    Restructuring                  -      -       -     44    -      44
    Administrative and other(5)  233      -     233    331    -     331
    Synthetic Fuel                 -    327     327      -    -       -
                               -----  -----   -----  ----- -----  -----
       Total Expenses          7,541    327   7,868  7,145    -   7,145

    Segment Results             $707  $(134)    573   $641   $-     641   (11)
                               =====  =====          ===== =====


    Corporate expenses                         (126)               (139)
    Interest expense                            (86)               (109)
    Interest income                             122                  94
    Provision for loan losses                   (12)                (48)
    Restructuring costs                           -                 (18)
                                              ------              ------

    Income from continuing
     operations before income
      taxes                                     471                 421
    Benefit (Provision) for
     income taxes                               (32)               (152)
                                              ------              ------
    Income from continuing
     operations                                 439                 269    63

    Discontinued operations
    Senior Living Services
     Income (loss) from discontinued
      operations, net of tax                     23                 (29)
     Loss on disposal, net of tax              (131)                  -
    Marriott Distribution Services
     Loss from discontinued
      operations,
       net of tax                               (14)                 (4)
     Exit costs, net of tax                     (40)                  -
                                              ------              ------

    Net income                                 $277                $236    17
                                              ======              ======

    Earnings Per Share - Basic
       Earnings from
        continuing operations                 $1.83               $1.10    66
       Loss from discontinued
        operations                            (0.68)              (0.13) (423)
                                              ------              ------
       Earnings per share                     $1.15               $0.97    19
                                              ======              ======

    Earnings Per Share - Diluted
       Earnings from
        continuing operations                 $1.74               $1.05    66
       Loss from discontinued
        operations                            (0.64)              (0.13) (392)
                                             ------               ------
       Earnings per share                     $1.10               $0.92    20
                                             ======               ======

    Diluted Shares                            254.6               256.7
    Basic Shares                              240.3               243.3


    (1) Other lodging revenue includes timeshare revenue (excluding base fees
        and reimbursed costs), ExecuStay revenue, land rent income, and other
        revenue.

    (2) Cost reimbursements include reimbursements from hotel owners for
        Marriott funded operating expenses. Marriott earns no markup on these
        expenses.

    (3) Owned and leased - direct includes operating expenses of owned or
        leased hotels including lease payments, preopening expenses and
        depreciation.

    (4) Other lodging - direct includes timeshare expenses (including
        timeshare development, financing, gains and joint ventures but
        excluding reimbursed costs and restructuring costs) and ExecuStay
        expenses (excluding restructuring costs).

    (5) Administrative and other includes lodging segment overhead, joint
        venture results, amortization, and gains and losses.  Excludes
        timeshare gains, timeshare joint ventures, cost reimbursements and
        restructuring costs.



                         MARRIOTT INTERNATIONAL, INC.
                             Financial Highlights
                   (in millions, except per share amounts)


                                 17 Weeks Ended            16 Weeks Ended
                                 January 3, 2003          December 28, 2001
                             ---------------------       --------------------
                                                                       Percent
                                     Synthetic             Synthetic   Better/
                             Lodging   Fuel   Total Lodging  Fuel Total(Worse)
                            -------- -------  ----- ------- ----- ----- ------

    Base management fees        $121     $-    $121   $100   $-    $100
    Franchise fees                72      -      72     63    -      63
    Incentive management fees     53      -      53     37    -      37
    Owned and leased
     properties                  110      -     110    114    -     114
    Other lodging revenue(1)     387      -     387    347    -     347
    Cost reimbursements(2)     1,852      -   1,852  1,478    -   1,478
    Synthetic Fuel                 -     80      80      -    -       -
                               -----  -----   -----  ----- -----  -----
       Total Revenues          2,595     80   2,675  2,139    -   2,139

    Owned and leased -
     direct(3)                   118      -     118    117    -     117
    Other lodging - direct(4)    372      -     372    311    -     311
    Reimbursed costs           1,852      -   1,852  1,478    -   1,478
    Restructuring                  -      -       -     44    -      44
    Administrative and other(5)   51      -      51    176    -     176
    Synthetic Fuel                 -    133     133      -    -       -
                               -----  -----   -----  ----- -----  -----
       Total Expenses          2,393    133   2,526  2,126    -   2,126

    Segment Results             $202   $(53)    149    $13   $-      13 1,046
                               =====   =====         =====  =====


    Corporate expenses                          (49)                (67)
    Interest expense                            (27)                (34)
    Interest income                              47                  35
    Provision for loan losses                   (12)                (48)
    Restructuring costs                           -                 (18)
                                              ------              ------

    Income (loss) from
     continuing operations
       before income taxes                      108                (119)
    Benefit (Provision) for
     income taxes                                 8                  45
                                              ------              ------
    Income (loss) from
     continuing operations                      116                 (74)  257

    Discontinued operations
    Senior Living Services
     Income (loss) from discontinued
      operations, net of tax                      6                 (35)
     Loss on disposal, net of tax              (131)                  -
    Marriott Distribution Services
     Loss from discontinued
      operations,
       net of tax                                (7)                 (7)
    Exit costs, net of tax                      (21)                  -
                                              ------              ------

    Net loss                                   $(37)              $(116)   68
                                              ======              ======

    Earnings Per Share - Basic
       Earnings (loss) from
        continuing operations                 $0.49              $(0.31)  258
       Loss from discontinued
        operations                            (0.65)              (0.17) (282)
                                              ------              ------
       Loss per share                        $(0.16)             $(0.48)   67
                                              ======              ======

    Earnings Per Share - Diluted
       Earnings (loss) from
        continuing operations                 $0.47              $(0.31)  252
       Loss from discontinued
        operations                            (0.62)              (0.17) (265)
                                              ------              ------
       Loss per share                        $(0.15)             $(0.48)   69
                                              ======              ======

    Diluted Shares                            247.3               241.3
    Basic Shares                              237.0               241.3


    (1) Other lodging revenue includes timeshare revenue (excluding base fees
        and reimbursed costs), ExecuStay revenue, land rent income, and other
        revenue.

    (2) Cost reimbursements include reimbursements from hotel owners for
        Marriott funded operating expenses. Marriott earns no markup on these
        expenses.

    (3) Owned and leased - direct includes operating expenses of owned or
        leased hotels including lease payments, preopening expenses and
        depreciation.

    (4) Other lodging - direct includes timeshare expenses (including
        timeshare development, financing, gains and joint ventures but
        excluding reimbursed costs and restructuring costs) and ExecuStay
        expenses (excluding restructuring costs).

    (5) Administrative and other includes lodging segment overhead, joint
        venture results, amortization, and gains and losses.  Excludes
        timeshare gains, timeshare joint ventures, cost reimbursements and
        restructuring costs.



                         MARRIOTT INTERNATIONAL, INC.
                          CONSOLIDATED BALANCE SHEET
                    January 3, 2003 and December 28, 2001
                               ($ in millions)

                                       January 3,                 December 28,
                                          2003                        2001
                                     ------------                -------------
             ASSETS

    Current Assets
       Cash and equivalents                $198                          $812
       Accounts and notes receivable        524                           479
       Prepaid taxes                        300                           223
       Other                                 89                            72
       Assets held for sale                 633                         1,161
                                          ------                        ------
                                          1,744                         2,747

    Property and equipment                2,589                         2,460
    Goodwill                                923                           977
    Other intangible assets                 495                           657
    Investments in affiliates - equity      493                           314
    Investments in affiliates - notes
     receivable                             584                           505

    Notes and other receivables, net
       Loans to timeshare owners            153                           259
       Other notes receivable               304                           311
       Other long-term receivables          473                           472
                                          ------                        ------
                                            930                         1,042

    Other                                   538                           405
                                          ------                        ------

                                         $8,296                        $9,107
                                          ======                        ======

    LIABILITIES AND SHAREHOLDERS'
                EQUITY

    Current liabilities
       Accounts payable                    $529                          $607
       Accrued payroll and benefits         373                           322
       Casualty self insurance               32                            21
       Other payables and accruals          665                           621
       Current portion of long-term debt    242                            32
       Liabilities of businesses held
        for sale                            366                           367
                                          ------                        ------
                                          2,207                         1,970

    Long-term debt                        1,492                         2,301
    Casualty self insurance reserves        106                            83
    Other long-term liabilities             857                           868
    Convertible debt                         61                           407

    Shareholders' equity
       Class A common stock                   3                             3
       ESOP preferred stock                   -                             -
       Additional paid-in capital         3,181                         3,378
       Retained earnings                  1,126                           941
       Treasury stock, at cost             (667)                         (503)
       Unearned ESOP shares                   -                          (291)
       Accumulated other comprehensive
        loss                                (70)                          (50)
                                          ------                        ------
                                          3,573                         3,478
                                          ------                        ------

                                         $8,296                        $9,107
                                          ======                        ======


                         MARRIOTT INTERNATIONAL, INC.
                          Sales by Business Segment
                                (in millions)

                                                     Year Ended *
                                         -------------------------------------

                                          January 3, 2003    December 28, 2001
                                         -----------------   -----------------

       Full-Service                            $5,474             $5,238
       Select-Service                             967                864
       Extended-Stay                              600                635
       Timeshare                                1,207              1,049
       Synthetic Fuel                             193                  -
                                               ------             ------
         Total                                 $8,441             $7,786
                                               ======             ======


                                                   Quarter Ended *
                                          ------------------------------------

                                          January 3, 2003    December 28, 2001
                                         ----------------    -----------------

       Full-Service                            $1,760             $1,459
       Select-Service                             291                219
       Extended-Stay                              184                176
       Timeshare                                  360                285
       Synthetic Fuel                              80                  -
                                               ------             ------
         Total                                 $2,675             $2,139
                                               ======             ======

    *  Our fiscal year ends on the Friday nearest to December 31.  The 2002
    fiscal year included 53 weeks, while the 2001 fiscal year included 52
    weeks.  The fourth quarter 2002 included 17 weeks, while the fourth
    quarter 2001 included 16 weeks.



                         MARRIOTT INTERNATIONAL, INC.
                    Financial Results by Business Segment
                                (in millions)

                                                Year Ended *
                              ----------------------------------------------

                                January 3, 2003          December 28, 2001
                              ------------------       ---------------------

                                         Before                       Before
                               Restruc   Restruc           Restruc    Restruc
                               -turing   -turing           -turing    -turing
                        As    and Other  and Other   As    and Other and Other
                     Reported   Costs     Costs    Reported  Costs     Costs

    Full-Service        $397      $-      $397      $294      $84      $378
    Select-Service       130       -       130       145       13       158
    Extended-Stay         (3)      -        (3)       55       16        71
    Timeshare            183       -       183       147        2       149
    Synthetic Fuel      (134)      -      (134)        -        -         -
                      ------   ------    ------    ------   ------    ------
      Total             $573      $-      $573      $641     $115      $756
                      ======   ======    ======    ======   ======    ======


                                             Quarter Ended *
                          -------------------------------------------------

                                January 3, 2003          December 28, 2001
                              ------------------       ---------------------

                                         Before                       Before
                               Restruc   Restruc           Restruc    Restruc
                               -turing   -turing           -turing    -turing
                        As    and Other  and Other   As    and Other and Other
                     Reported   Costs     Costs    Reported  Costs     Costs


    Full-Service        $132      $-      $132      $(20)     $84       $64
    Select-Service        35       -        35        12       13        25
    Extended-Stay        (38)      -       (38)       (7)      16         9
    Timeshare             73       -        73        28        2        30
    Synthetic Fuel       (53)      -       (53)        -        -         -
                      ------   ------    ------    ------   ------    ------
      Total             $149      $-      $149       $13     $115      $128
                      ======   ======    ======    ======   ======    ======

    *  Our fiscal year ends on the Friday nearest to December 31.  The 2002
    fiscal year included 53 weeks, while the 2001 fiscal year included 52
    weeks.  The fourth quarter 2002 included 17 weeks, while the fourth
    quarter 2001 included 16 weeks.


                         MARRIOTT INTERNATIONAL, INC.
                            KEY LODGING STATISTICS


             North American Comparable Company-Operated Properties(1)
     -----------------------------------------------------------------------

                                                  Fourth Quarter
                                     ----------------------------------------
                                                                Average Daily
                                     REVPAR       Occupancy         Rate
                                     -------      ---------     -------------
                                           vs.           vs.              vs.
    Brand                           2002  2001(2) 2002  2001    2002     2001
    --------------------------------------------------------------------------
    Marriott Hotels, Resorts and
     Suites                       $92.12  10.3%  66.8%   5.9%  $137.91   0.6%
    The Ritz-Carlton             $141.22  13.2%  61.5%   4.8%  $229.66   4.3%
    Renaissance Hotels, Resorts
     and Suites                   $81.81  12.6%  61.8%   6.2%  $132.34   1.4%
    Composite - Full-Service      $94.84  10.7%  65.6%   5.9%  $144.48   0.8%
    Residence Inn                 $69.30  -0.7%  72.8%   1.0%   $95.25  -2.0%
    Courtyard                     $60.58   0.9%  65.3%   1.9%   $92.78  -2.1%
    TownePlace Suites             $42.70   0.8%  67.4%  -1.5%   $63.37   3.0%
    Composite - Select-Service &
     Extended-Stay                $61.80   0.4%  67.5%   1.5%   $91.51  -1.8%
    Composite - All               $81.76   7.4%  66.4%   4.2%  $123.15   0.6%



                                           Fourth Quarter Year-to-Date
                                     ----------------------------------------
                                                                Average Daily
                                     REVPAR       Occupancy         Rate
                                     -------      ---------     -------------
                                           vs.           vs.              vs.
    Brand                           2002  2001(2) 2002  2001    2002     2001
    --------------------------------------------------------------------------
    Marriott Hotels, Resorts and
     Suites                       $96.25  -4.8%  70.1%   0.0%  $137.28  -4.8%
    The Ritz-Carlton             $154.21  -4.3%  66.1%   0.6%  $233.40  -5.2%
    Renaissance Hotels, Resorts
     and Suites                   $85.80  -4.5%  65.1%  -0.9%  $131.77  -3.2%
    Composite - Full-Service      $99.51  -4.8%  69.1%  -0.1%  $144.07  -4.7%
    Residence Inn                 $74.87  -7.9%  76.9%  -0.6%   $97.36  -7.2%
    Courtyard                     $65.26  -7.9%  69.1%  -2.1%   $94.47  -5.1%
    TownePlace Suites             $46.08  -6.5%  73.4%   0.2%   $62.78  -6.8%
    Composite - Select-Service &
     Extended-Stay                $66.65  -7.8%  71.5%  -1.5%   $93.16  -5.9%
    Composite - All               $86.47  -5.7%  70.1%  -0.6%  $123.43  -4.9%

    (1) Composite - All statistics include properties for the Marriott
        Hotels, Resorts and Suites, Renaissance Hotels, Resorts and Suites,
        The Ritz-Carlton, Courtyard, Residence Inn, TownePlace Suites,
        Fairfield Inn, and SpringHill Suites brands.  Select-Service and
        Extended-Stay composite statistics include properties for the
        Courtyard, Residence Inn, TownePlace Suites, Fairfield Inn and
        SpringHill Suites brands.

    (2) Percentage change in REVPAR vs. 2001 includes the impact of the 53rd
        week.  REVPAR variance vs. 2001 excluding the 53rd week follows:


                                 4th Qtr      4th Qtr YTD
    Brand                        vs. 2001       vs. 2001
    ------                     --------------------------
    Marriott Hotels, Resorts
     and Suites                    13.5%         -3.9%
    The Ritz-Carlton               13.2%         -4.3%
    Renaissance Hotels, Resorts
     and Suites                    16.0%         -3.6%
    Composite - Full-Service       13.8%         -3.8%
    Residence Inn                   1.5%         -7.2%
    Courtyard                       4.3%         -6.9%
    TownePlace Suites               3.5%         -5.6%
    Composite - Select-Service &
     Extended-Stay                  3.4%         -6.9%
    Composite - All                10.5%         -4.8%




                North American Comparable Systemwide Properties(1)

                                                Fourth Quarter
                                 ---------------------------------------------
                                                                Average Daily
                                       REVPAR      Occupancy        Rate
                                       ------      ---------    -------------
                                            vs.           vs.             vs.
    Brand                           2002   2001  2002    2001    2002    2001
    --------------------------------------------------------------------------
    Marriott Hotels, Resorts
     and Suites                   $84.91   9.6%  65.3%   5.7%  $130.10   0.1%
    The Ritz-Carlton             $141.22  13.2%  61.5%   4.8%  $229.66   4.3%
    Renaissance Hotels, Resorts
     and Suites                   $74.92  12.8%  60.7%   6.2%  $123.49   1.4%
    Composite - Full-Service      $86.94  10.1%  64.4%   5.7%  $135.01   0.4%
    Residence Inn                 $67.81  -1.3%  72.7%   0.6%   $93.32  -2.1%
    Courtyard                     $60.33   1.7%  65.8%   2.0%   $91.71  -1.4%
    Fairfield Inn                 $38.56   1.7%  61.5%   0.7%   $62.74   0.6%
    TownePlace Suites             $42.38   3.7%  67.3%   1.4%   $62.98   1.5%
    SpringHill Suites             $48.52   4.1%  64.0%   2.0%   $75.83   0.8%
    Composite - Select-Service
     & Extended-Stay              $56.09   0.9%  66.6%   1.3%   $84.18  -1.1%
    Composite - All               $69.93   5.8%  65.6%   3.3%  $106.55   0.5%


                                         Fourth Quarter Year-to-Date
                                 ---------------------------------------------
                                                                Average Daily
                                       REVPAR      Occupancy        Rate
                                       ------      ---------    -------------
                                            vs.           vs.             vs.
    Brand                           2002   2001  2002    2001    2002    2001
    --------------------------------------------------------------------------

    Marriott Hotels, Resorts
     and Suites                   $89.30  -4.4%  68.4%   0.3%  $130.65  -4.8%
    The Ritz-Carlton             $154.21  -4.3%  66.1%   0.6%  $233.40  -5.2%
    Renaissance Hotels, Resorts
     and Suites                   $78.56  -3.8%  63.6%  -0.5%  $123.43  -3.0%
    Composite - Full-Service      $91.59  -4.4%  67.6%   0.2%  $135.57  -4.6%
    Residence Inn                 $73.47  -6.2%  76.8%  -0.5%   $95.68  -5.6%
    Courtyard                     $65.13  -5.9%  69.7%  -1.2%   $93.41  -4.3%
    Fairfield Inn                 $42.59  -1.3%  66.0%  -0.3%   $64.48  -0.8%
    TownePlace Suites             $45.80  -2.3%  72.4%   2.0%   $63.28  -4.9%
    SpringHill Suites             $53.14  -0.2%  68.2%   1.6%   $77.96  -2.5%
    Composite - Select-Service
     & Extended-Stay              $60.86  -5.0%  70.8%  -0.5%   $85.92  -4.3%
    Composite - All               $74.62  -4.7%  69.4%  -0.2%  $107.58  -4.4%

    (1) Composite - All statistics include properties for the Marriott
        Hotels, Resorts and Suites, Renaissance Hotels, Resorts and Suites,
        The Ritz-Carlton, Courtyard, Residence Inn, TownePlace Suites,
        Fairfield Inn, and SpringHill Suites brands.  Select-Service and
        Extended-Stay composite statistics include properties for the
        Courtyard, Residence Inn, TownePlace Suites, Fairfield Inn and
        SpringHill Suites brands.



                            Total Lodging Products(1)
    ------------------------------------------------------------------------
                                       Number of            Number of
                                      Properties           Rooms/Suites
                                    Jan. 3,  Dec. 28,   Jan. 3,      Dec. 28,
    Brand                            2003 vs. 2001       2003   vs.   2001
    ------------------------------------------------------------------------

    Full-Service Lodging
    --------------------
        Marriott Hotels, Resorts
         and Suites                   450      +26      165,200      +7,088
        The Ritz-Carlton               51       +6       16,566      +1,740
        Renaissance Hotels, Resorts
         and Suites                   126       +3       45,799      +1,026
        Ramada International          146      +13       21,230      +2,048

    Select-Service Lodging
    ----------------------
        Courtyard                     587      +34       84,356      +5,571
        Fairfield Inn                 503      +23       48,214      +2,319
        SpringHill Suites              98      +14       11,209      +1,617

    Extended-Stay Lodging
    ---------------------
        Residence Inn                 428      +36       50,573      +4,510
        TownePlace Suites             104       +5       10,704        +443
        Marriott Executive
         Apartments                    11        -        2,007        +111

    Timeshare
    ---------
        Marriott Vacation Club
         International                 45       -3        6,973        +826
        Horizons by Marriott
         Vacation Club
         International                  2        -          146           -
        The Ritz-Carlton Club           4       +1          204         +98
        Marriott Grand
         Residence Club                 2       +1          248         +49
                                    ----------------------------------------
    Total                           2,557     +159(2)   463,429     +27,446(2)
                                    ========================================

    (1) Total Lodging Products excludes the 4,316 corporate housing rental
        units.
    (2) Includes the re-opening of the 504 room Marriott World Financial
        Center hotel in New York City.

                                    IRPR#1

SOURCE Marriott International, Inc.

Tom Marder of Marriott International, Inc., +1-301-380-2553,
thomas.marder@marriott.com
/Company News On-Call: http://www.prnewswire.com/gh/cnoc/comp/532963.html
http://www.marriott.com

Copyright (C) 2003 PR Newswire. All rights reserved.

News Provided by COMTEX