Financhill
Sell
40

MTD Quote, Financials, Valuation and Earnings

Last price:
$1,201.60
Seasonality move :
5.76%
Day range:
$1,200.10 - $1,226.44
52-week range:
$1,142.91 - $1,546.93
Dividend yield:
0%
P/E ratio:
29.66x
P/S ratio:
6.62x
P/B ratio:
--
Volume:
129.6K
Avg. volume:
156.6K
1-year change:
-7.94%
Market cap:
$25.1B
Revenue:
$3.9B
EPS (TTM):
$40.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.7B $3.9B $3.8B $3.9B
Revenue Growth (YoY) 2.54% 20.51% 5.43% -3.35% 2.22%
 
Cost of Revenues $1.3B $1.5B $1.6B $1.5B $1.5B
Gross Profit $1.8B $2.2B $2.3B $2.2B $2.3B
Gross Profit Margin 58.38% 58.41% 58.88% 59.16% 60.06%
 
R&D Expenses $140.1M $169.8M $177.1M $185.3M $189.4M
Selling, General & Admin $820.2M $944M $938.5M $904.1M $936.3M
Other Inc / (Exp) $3.3M -$2.1M -$236K -$28.6M -$15.2M
Operating Expenses $1B $1.2B $1.2B $1.2B $1.2B
Operating Income $784M $994.7M $1.1B $1.1B $1.1B
 
Net Interest Expenses $38.6M $43.2M $55.4M $77.4M $74.6M
EBT. Incl. Unusual Items $748.7M $949.4M $1.1B $973.7M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146M $180.4M $198.1M $185M $174.1M
Net Income to Company $602.7M $769M $872.5M $788.8M $863.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $602.7M $769M $872.5M $788.8M $863.1M
 
Basic EPS (Cont. Ops) $25.24 $33.25 $38.79 $36.10 $40.67
Diluted EPS (Cont. Ops) $24.91 $32.78 $38.41 $35.90 $40.48
Weighted Average Basic Share $23.9M $23.1M $22.5M $21.8M $21.2M
Weighted Average Diluted Share $24.2M $23.5M $22.7M $22M $21.3M
 
EBITDA $886.1M $1.1B $1.2B $1.2B $1.2B
EBIT $787.4M $992.6M $1.1B $1.1B $1.1B
 
Revenue (Reported) $3.1B $3.7B $3.9B $3.8B $3.9B
Operating Income (Reported) $784M $994.7M $1.1B $1.1B $1.1B
Operating Income (Adjusted) $787.4M $992.6M $1.1B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $938M $1B $1.1B $935M $1B
Revenue Growth (YoY) 11.14% 10.58% 1.97% -11.6% 11.78%
 
Cost of Revenues $378.9M $430.1M $425.5M $383.4M $405.8M
Gross Profit $559M $607.1M $632.1M $551.6M $639.3M
Gross Profit Margin 59.6% 58.53% 59.77% 59% 61.17%
 
R&D Expenses $39.9M $45.6M $45.9M $46.4M $50.1M
Selling, General & Admin $226.4M $242.4M $227.6M $223.4M $237.3M
Other Inc / (Exp) $533K -$4.6M -$251K -$11.5M -$1.3M
Operating Expenses $280.9M $305M $290.1M $287.9M $305.6M
Operating Income $278.2M $302.1M $342.1M $263.7M $333.7M
 
Net Interest Expenses $9.5M $11.5M $16.8M $19.7M $17.9M
EBT. Incl. Unusual Items $269.2M $286M $325M $232.6M $314.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.9M $55.1M $59.2M $47.8M $62.2M
Net Income to Company $216.3M $230.9M $265.8M $184.8M $252.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $216.3M $230.9M $265.8M $184.8M $252.3M
 
Basic EPS (Cont. Ops) $9.15 $10.08 $11.97 $8.56 $12.00
Diluted EPS (Cont. Ops) $9.03 $9.94 $11.86 $8.52 $11.96
Weighted Average Basic Share $23.6M $22.9M $22.2M $21.6M $21M
Weighted Average Diluted Share $24M $23.2M $22.4M $21.7M $21.1M
 
EBITDA $304.4M $326M $370.1M $282.8M $363.3M
EBIT $278.7M $297.5M $341.8M $252.2M $332.4M
 
Revenue (Reported) $938M $1B $1.1B $935M $1B
Operating Income (Reported) $278.2M $302.1M $342.1M $263.7M $333.7M
Operating Income (Adjusted) $278.7M $297.5M $341.8M $252.2M $332.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.7B $3.9B $3.8B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.6B $1.5B $1.5B
Gross Profit $1.8B $2.2B $2.3B $2.2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $140.1M $169.8M $177.1M $185.3M $189.4M
Selling, General & Admin $820.2M $944M $938.5M $904.1M $936.3M
Other Inc / (Exp) $3.3M -$2.1M -$236K -$28.6M -$15.2M
Operating Expenses $1B $1.2B $1.2B $1.2B $1.2B
Operating Income $784M $994.7M $1.1B $1.1B $1.1B
 
Net Interest Expenses $38.6M $43.2M $55.4M $77.4M $74.6M
EBT. Incl. Unusual Items $748.7M $949.4M $1.1B $973.7M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146M $180.4M $198.1M $185M $174.1M
Net Income to Company $602.7M $769M $872.5M $788.8M $863.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $602.7M $769M $872.5M $788.8M $863.1M
 
Basic EPS (Cont. Ops) $25.28 $33.29 $38.85 $36.10 $40.71
Diluted EPS (Cont. Ops) $24.96 $32.82 $38.46 $35.89 $40.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $886.1M $1.1B $1.2B $1.2B $1.2B
EBIT $787.4M $992.6M $1.1B $1.1B $1.1B
 
Revenue (Reported) $3.1B $3.7B $3.9B $3.8B $3.9B
Operating Income (Reported) $784M $994.7M $1.1B $1.1B $1.1B
Operating Income (Adjusted) $787.4M $992.6M $1.1B $1.1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7B $3.9B $3.8B $3.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.6B $1.5B $1.5B --
Gross Profit $2.2B $2.3B $2.2B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $169.8M $177.1M $185.3M $189.4M --
Selling, General & Admin $944M $938.5M $904.1M $936.3M --
Other Inc / (Exp) -$2.1M -$236K -$28.6M -$15.2M --
Operating Expenses $1.2B $1.2B $1.2B $1.2B --
Operating Income $994.7M $1.1B $1.1B $1.1B --
 
Net Interest Expenses $43.2M $55.4M $77.4M $74.6M --
EBT. Incl. Unusual Items $949.4M $1.1B $973.7M $1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $180.4M $198.1M $185M $174.1M --
Net Income to Company $769M $872.5M $788.8M $863.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $769M $872.5M $788.8M $863.1M --
 
Basic EPS (Cont. Ops) $33.29 $38.85 $36.10 $40.71 --
Diluted EPS (Cont. Ops) $32.82 $38.46 $35.89 $40.53 --
Weighted Average Basic Share $92.5M $90M $87.4M $84.9M --
Weighted Average Diluted Share $93.8M $90.9M $87.9M $85.3M --
 
EBITDA $1.1B $1.2B $1.2B $1.2B --
EBIT $992.6M $1.1B $1.1B $1.1B --
 
Revenue (Reported) $3.7B $3.9B $3.8B $3.9B --
Operating Income (Reported) $994.7M $1.1B $1.1B $1.1B --
Operating Income (Adjusted) $992.6M $1.1B $1.1B $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.3M $98.6M $96M $69.8M $59.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $593.8M $647.3M $709.3M $663.9M $687.1M
Inventory $297.6M $414.5M $441.7M $385.9M $342.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $71.2M $108.9M $128.1M $110.6M $105.2M
Total Current Assets $1.1B $1.3B $1.4B $1.2B $1.2B
 
Property Plant And Equipment $798.9M $799.4M $778.6M $803.4M $770.3M
Long-Term Investments -- -- -- -- --
Goodwill $550.3M $648.6M $660.2M $670.1M $668.9M
Other Intangibles $196.8M $307.5M $306.1M $285.4M $257.1M
Other Long-Term Assets $169.9M $262.5M $345.4M $335.2M $315.2M
Total Assets $2.8B $3.3B $3.5B $3.4B $3.2B
 
Accounts Payable $175.8M $272.9M $252.5M $210.4M $215.8M
Accrued Expenses $196.8M $208.8M $205.3M $196.1M $187.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $840.3M $1.1B $1.1B $1.2B $1.2B
 
Long-Term Debt $1.3B $1.6B $1.9B $1.9B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $3.2B $3.5B $3.5B $3.4B
 
Common Stock $448K $448K $448K $448K $448K
Other Common Equity Adj -$334.9M -$255.2M -$227.2M -$319.8M -$345.9M
Common Equity $282.7M $171.4M $24.8M -$149.9M -$126.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $282.7M $171.4M $24.8M -$149.9M -$126.9M
 
Total Liabilities and Equity $2.8B $3.3B $3.5B $3.4B $3.2B
Cash and Short Terms $94.3M $98.6M $96M $69.8M $59.4M
Total Debt $1.3B $1.7B $2B $2.1B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.3M $98.6M $96M $69.8M $59.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $593.8M $647.3M $709.3M $663.9M $687.1M
Inventory $297.6M $414.5M $441.7M $385.9M $342.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $71.2M $108.9M $128.1M $110.6M $105.2M
Total Current Assets $1.1B $1.3B $1.4B $1.2B $1.2B
 
Property Plant And Equipment $798.9M $799.4M $778.6M $803.4M $770.3M
Long-Term Investments -- -- -- -- --
Goodwill $550.3M $648.6M $660.2M $670.1M $668.9M
Other Intangibles $196.8M $307.5M $306.1M $285.4M $257.1M
Other Long-Term Assets $169.9M $262.5M $345.4M $335.2M $315.2M
Total Assets $2.8B $3.3B $3.5B $3.4B $3.2B
 
Accounts Payable $175.8M $272.9M $252.5M $210.4M $215.8M
Accrued Expenses $196.8M $208.8M $205.3M $196.1M $187.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $840.3M $1.1B $1.1B $1.2B $1.2B
 
Long-Term Debt $1.3B $1.6B $1.9B $1.9B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $3.2B $3.5B $3.5B $3.4B
 
Common Stock $448K $448K $448K $448K $448K
Other Common Equity Adj -$334.9M -$255.2M -$227.2M -$319.8M -$345.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $282.7M $171.4M $24.8M -$149.9M -$126.9M
 
Total Liabilities and Equity $2.8B $3.3B $3.5B $3.4B $3.2B
Cash and Short Terms $94.3M $98.6M $96M $69.8M $59.4M
Total Debt $1.3B $1.7B $2B $2.1B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $602.7M $769M $872.5M $788.8M $863.1M
Depreciation & Amoritzation $98.7M $108.1M $113M $121.2M $123.2M
Stock-Based Compensation $18.7M $19.6M $19.7M $17.9M $20M
Change in Accounts Receivable -$4.5M -$66.5M -$83.4M $50.3M -$53M
Change in Inventories -$3.8M -$118.7M -$43.4M $71M $24.1M
Cash From Operations $724.7M $908.8M $859.1M $965.9M $968.3M
 
Capital Expenditures $92.5M $107.6M $121.2M $105.3M $103.9M
Cash Acquisitions -$6.2M -$220.9M -$38M -$5.8M -$10.1M
Cash From Investing -$100.4M -$314.1M -$139.4M -$131.7M -$119.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5B $2.4B $2.3B $2.1B $2.2B
Long-Term Debt Repaid -$1.5B -$2B -$1.9B -$2.1B -$2.2B
Repurchase of Common Stock -$775M -$1000M -$1.1B -$900M -$850M
Other Financing Activities -$800K -$3M -$9.1M -$8.6M -$11M
Cash From Financing -$743.9M -$590.5M -$716M -$859.6M -$856M
 
Beginning Cash (CF) $207.8M $94.3M $98.6M $96M $69.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$119.6M $4.2M $3.6M -$25.4M -$7.1M
Ending Cash (CF) $94.3M $98.6M $96M $69.8M $59.4M
 
Levered Free Cash Flow $632.2M $801.2M $737.8M $860.6M $864.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $216.3M $230.9M $265.8M $184.8M $252.3M
Depreciation & Amoritzation $25.8M $28.5M $28.3M $30.6M $30.9M
Stock-Based Compensation $5.4M $5.7M $5.7M $5.5M $6.4M
Change in Accounts Receivable -$53.6M -$47.3M -$67.2M -$11.7M -$75.6M
Change in Inventories $7.6M -$31.2M $35.2M $11.6M $15.3M
Cash From Operations $250.9M $241.1M $303.6M $281.5M $266.2M
 
Capital Expenditures $35.1M $37.8M $32M $32.4M $41.3M
Cash Acquisitions -- -$27.5M -$12.4M -$5.2M -$7.6M
Cash From Investing -$30.3M -$62.9M -$50M -$35.5M -$51.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $340.7M $789.2M $575.1M $556.8M $594.9M
Long-Term Debt Repaid -$252.7M -$786.4M -$599.2M -$629.8M -$598.4M
Repurchase of Common Stock -$375M -$272.5M -$275M -$176M -$212.5M
Other Financing Activities -- -$123K -$31K -- -$9.1M
Cash From Financing -$286.5M -$264.2M -$285.4M -$249M -$223.7M
 
Beginning Cash (CF) $153.7M $183.7M $122.1M $69.7M $71.6M
Foreign Exchange Rate Adjustment $6.5M $914K $5.7M $3.1M -$3.7M
Additions / Reductions -$65.9M -$86M -$31.8M -$3M -$8.6M
Ending Cash (CF) $94.3M $98.6M $96M $69.8M $59.4M
 
Levered Free Cash Flow $215.8M $203.3M $271.6M $249.1M $224.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $602.7M $769M $872.5M $788.8M $863.1M
Depreciation & Amoritzation $98.7M $108.1M $113M $121.2M $123.2M
Stock-Based Compensation $18.7M $19.6M $19.7M $17.9M $20M
Change in Accounts Receivable -$4.5M -$66.5M -$83.4M $50.3M -$53M
Change in Inventories -$3.8M -$118.7M -$43.4M $71M $24.1M
Cash From Operations $724.7M $908.8M $859.1M $965.9M $968.3M
 
Capital Expenditures $92.5M $107.6M $121.2M $105.3M $103.9M
Cash Acquisitions -$6.2M -$220.9M -$38M -$5.8M -$10.1M
Cash From Investing -$100.4M -$314.1M -$139.4M -$131.7M -$119.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5B $2.4B $2.3B $2.1B $2.2B
Long-Term Debt Repaid -$1.5B -$2B -$1.9B -$2.1B -$2.2B
Repurchase of Common Stock -$775M -$1000M -$1.1B -$900M -$850M
Other Financing Activities -$800K -$3M -$9.1M -$8.6M --
Cash From Financing -$743.9M -$590.5M -$716M -$859.6M -$856M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$119.6M $4.2M $3.6M -$25.4M -$7.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $632.2M $801.2M $737.8M $860.6M $864.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $769M $872.5M $788.8M $863.1M --
Depreciation & Amoritzation $108.1M $113M $121.2M $123.2M --
Stock-Based Compensation $19.6M $19.7M $17.9M $20M --
Change in Accounts Receivable -$66.5M -$83.4M $50.3M -$53M --
Change in Inventories -$118.7M -$43.4M $71M $24.1M --
Cash From Operations $908.8M $859.1M $965.9M $968.3M --
 
Capital Expenditures $107.6M $121.2M $105.3M $103.9M --
Cash Acquisitions -$220.9M -$38M -$5.8M -$10.1M --
Cash From Investing -$314.1M -$139.4M -$131.7M -$119.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $2.3B $2.1B $2.2B --
Long-Term Debt Repaid -$2B -$1.9B -$2.1B -$2.2B --
Repurchase of Common Stock -$1000M -$1.1B -$900M -$850M --
Other Financing Activities -$3M -$9.1M -$8.6M -$11M --
Cash From Financing -$590.5M -$716M -$859.6M -$856M --
 
Beginning Cash (CF) $526.8M $447.1M $338.3M $282.4M --
Foreign Exchange Rate Adjustment $142K -$6.2M -$754K -$3.4M --
Additions / Reductions $4.2M $3.6M -$25.4M -$7.1M --
Ending Cash (CF) $531.1M $444.5M $312.1M $271.9M --
 
Levered Free Cash Flow $801.2M $737.8M $860.6M $864.4M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 14.08% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is down 13.89% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is down 11.48% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock