Financhill
Sell
46

MA Quote, Financials, Valuation and Earnings

Last price:
$516.21
Seasonality move :
6.47%
Day range:
$511.53 - $517.45
52-week range:
$424.15 - $537.70
Dividend yield:
0.51%
P/E ratio:
39.06x
P/S ratio:
17.67x
P/B ratio:
63.71x
Volume:
2.5M
Avg. volume:
2.5M
1-year change:
22.38%
Market cap:
$474B
Revenue:
$25.1B
EPS (TTM):
$13.22
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $16.9B $15.3B $18.9B $22.2B $25.1B
Revenue Growth (YoY) 12.93% -9.37% 23.42% 17.76% 12.87%
 
Cost of Revenues $3.5B $3.8B $4.5B $5.3B $6B
Gross Profit $13.3B $11.5B $14.4B $17B $19.1B
Gross Profit Margin 79.05% 75.25% 76.23% 76.33% 76.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $2.8B $3.4B $3.5B $3.6B
Other Inc / (Exp) $259M -$23M $511M -$519M -$416M
Operating Expenses $3.7B $3.4B $4.2B $4.3B $4.4B
Operating Income $9.7B $8.2B $10.2B $12.7B $14.6B
 
Net Interest Expenses $224M $380M $431M $471M $575M
EBT. Incl. Unusual Items $9.7B $7.8B $10.3B $11.7B $13.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.3B $1.6B $1.8B $2.4B
Net Income to Company $8.1B $6.4B $8.7B $9.9B $11.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.1B $6.4B $8.7B $9.9B $11.2B
 
Basic EPS (Cont. Ops) $7.98 $6.40 $8.79 $10.26 $11.86
Diluted EPS (Cont. Ops) $7.94 $6.37 $8.76 $10.22 $11.83
Weighted Average Basic Share $1B $1B $988M $968M $944M
Weighted Average Diluted Share $1B $1B $992M $971M $946M
 
EBITDA $10.5B $8.7B $11.5B $13B $15B
EBIT $10B $8.1B $10.7B $12.2B $14.2B
 
Revenue (Reported) $16.9B $15.3B $18.9B $22.2B $25.1B
Operating Income (Reported) $9.7B $8.2B $10.2B $12.7B $14.6B
Operating Income (Adjusted) $10B $8.1B $10.7B $12.2B $14.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.8B $5B $5.8B $6.5B $7.4B
Revenue Growth (YoY) -14.1% 29.92% 15.47% 13.5% 12.8%
 
Cost of Revenues $940M $1.2B $1.4B $1.6B $1.9B
Gross Profit $2.9B $3.8B $4.4B $5B $5.5B
Gross Profit Margin 75.5% 76.61% 75.99% 75.92% 74.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $628M $868M $831M $880M $1B
Other Inc / (Exp) -$108M $163M -$166M $43M -$171M
Operating Expenses $769M $1.1B $1B $1.1B $1.3B
Operating Income $2.1B $2.8B $3.4B $3.9B $4.2B
 
Net Interest Expenses $105M $110M $120M $151M $159M
EBT. Incl. Unusual Items $1.9B $2.8B $3.1B $3.8B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $402M $402M $573M $563M $603M
Net Income to Company $1.5B $2.4B $2.5B $3.2B $3.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $2.4B $2.5B $3.2B $3.3B
 
Basic EPS (Cont. Ops) $1.51 $2.45 $2.59 $3.40 $3.54
Diluted EPS (Cont. Ops) $1.51 $2.44 $2.58 $3.39 $3.53
Weighted Average Basic Share $1B $986M $965M $941M $923M
Weighted Average Diluted Share $1B $990M $968M $943M $925M
 
EBITDA $2.2B $3.1B $3.4B $4.1B $4.3B
EBIT $2B $2.9B $3.2B $3.9B $4B
 
Revenue (Reported) $3.8B $5B $5.8B $6.5B $7.4B
Operating Income (Reported) $2.1B $2.8B $3.4B $3.9B $4.2B
Operating Income (Adjusted) $2B $2.9B $3.2B $3.9B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.6B $17.8B $21.6B $24.4B $27.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.4B $5B $5.9B $6.5B
Gross Profit $11.8B $13.4B $16.7B $18.5B $20.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3.2B $3.5B $3.6B $4B
Other Inc / (Exp) -$54M $574M -$455M -$163M -$497M
Operating Expenses $3.4B $3.9B $4.3B $4.4B $4.9B
Operating Income $8.5B $9.5B $12.4B $14.1B $15.8B
 
Net Interest Expenses $339M $428M $452M $554M $610M
EBT. Incl. Unusual Items $8.1B $9.7B $11.5B $13.4B $14.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.6B $1.7B $2.5B $2.4B
Net Income to Company $6.7B $8.1B $9.8B $10.9B $12.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.7B $8.1B $9.8B $10.9B $12.3B
 
Basic EPS (Cont. Ops) $6.68 $8.17 $10.04 $11.52 $13.26
Diluted EPS (Cont. Ops) $6.67 $8.13 $10.01 $11.48 $13.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9B $10.8B $12.7B $14.7B $16.2B
EBIT $8.4B $10.1B $11.9B $14B $15.3B
 
Revenue (Reported) $15.6B $17.8B $21.6B $24.4B $27.2B
Operating Income (Reported) $8.5B $9.5B $12.4B $14.1B $15.8B
Operating Income (Adjusted) $8.4B $10.1B $11.9B $14B $15.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.2B $13.7B $16.4B $18.6B $20.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.4B $3.9B $4.5B $5B
Gross Profit $8.4B $10.3B $12.5B $14.1B $15.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.3B $2.4B $2.5B $2.9B
Other Inc / (Exp) -$174M $423M -$543M -$187M -$268M
Operating Expenses $2.3B $2.9B $3B $3.1B $3.6B
Operating Income $6B $7.4B $9.5B $10.9B $12.1B
 
Net Interest Expenses $275M $323M $344M $427M $462M
EBT. Incl. Unusual Items $5.6B $7.5B $8.6B $10.3B $11.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $966M $1.2B $1.2B $1.9B $1.8B
Net Income to Company $4.6B $6.3B $7.4B $8.4B $9.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.6B $6.3B $7.4B $8.4B $9.5B
 
Basic EPS (Cont. Ops) $4.60 $6.38 $7.62 $8.89 $10.28
Diluted EPS (Cont. Ops) $4.60 $6.35 $7.60 $8.86 $10.25
Weighted Average Basic Share $3B $3B $2.9B $2.8B $2.8B
Weighted Average Diluted Share $3B $3B $2.9B $2.8B $2.8B
 
EBITDA $6.3B $8.3B $9.6B $11.3B $12.5B
EBIT $5.9B $7.8B $9B $10.7B $11.8B
 
Revenue (Reported) $11.2B $13.7B $16.4B $18.6B $20.7B
Operating Income (Reported) $6B $7.4B $9.5B $10.9B $12.1B
Operating Income (Adjusted) $5.9B $7.8B $9B $10.7B $11.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7B $10.1B $7.4B $7B $8.6B
Short Term Investments $688M $483M $473M $400M $592M
Accounts Receivable, Net $2.5B $2.6B $3B $3.4B $4.1B
Inventory -- -- -- -- --
Prepaid Expenses $105M $78M $92M -- --
Other Current Assets $1.7B $1.8B $3.5B $3.6B $3.9B
Total Current Assets $16.9B $19.1B $16.9B $16.6B $19B
 
Property Plant And Equipment $1.8B $1.9B $1.9B $2B $2.1B
Long-Term Investments $914M $1.2B $1.8B $1.7B $1.7B
Goodwill $4B $5B $7.7B $7.5B $7.7B
Other Intangibles $1.4B $1.8B $3.7B $3.9B $4.1B
Other Long-Term Assets $3.2B $3.6B $4.5B $5.2B $5.8B
Total Assets $29.2B $33.6B $37.7B $38.7B $42.4B
 
Accounts Payable $489M $527M $738M $926M $834M
Accrued Expenses $6.1B $6.1B $7.1B $8.6B $8.8B
Current Portion Of Long-Term Debt -- $649M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.3B $2.9B $4.2B $4.1B $4.9B
Total Current Liabilities $11.9B $11.8B $13.2B $14.2B $16.3B
 
Long-Term Debt $8.5B $12B $13.1B $13.7B $14.3B
Capital Leases -- -- -- -- --
Total Liabilities $23.2B $27.1B $30.3B $32.3B $35.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$673M -$680M -$809M -$1.3B -$1.1B
Common Equity $5.9B $6.4B $7.3B $6.3B $6.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $98M $126M $100M $79M $68M
Total Equity $6B $6.5B $7.4B $6.4B $7B
 
Total Liabilities and Equity $29.2B $33.6B $37.7B $38.7B $42.4B
Cash and Short Terms $7.7B $10.6B $7.9B $7.4B $9.2B
Total Debt $8.5B $12.7B $13.9B $14B $15.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $10.2B $6.4B $7.6B $6.9B $11.1B
Short Term Investments $400M $510M $412M $602M $338M
Accounts Receivable, Net $2.4B $2.8B $3.2B $3.9B $4B
Inventory -- -- -- -- --
Prepaid Expenses $177M $173M $66M $24M --
Other Current Assets $1.8B $2.2B $3.4B $3.7B $5B
Total Current Assets $18.5B $15.4B $16.8B $17B $22.3B
 
Property Plant And Equipment $1.9B $1.9B $2B $2B $2.2B
Long-Term Investments $913M $1.7B $1.7B $1.7B $1.6B
Goodwill $4.2B $7.6B $7.2B $7.5B $7.7B
Other Intangibles $1.5B $3.6B $3.6B $4B $4.2B
Other Long-Term Assets $3.5B $4.3B $4.7B $5.5B $6.7B
Total Assets $31.6B $35.4B $37.6B $39.7B $47.2B
 
Accounts Payable $341M $557M $615M $589M $911M
Accrued Expenses $5.5B $6.4B $7.6B $7.7B $9.4B
Current Portion Of Long-Term Debt -- $650M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.7B $3.1B $3.9B $4.3B $5.9B
Total Current Liabilities $10B $11.6B $13.5B $14.5B $17.3B
 
Long-Term Debt $12.6B $13.2B $13.6B $14.2B $17.6B
Capital Leases -- -- -- -- --
Total Liabilities $25.7B $28.6B $31.2B $33.3B $39.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$880M -$791M -$1.6B -$1.3B -$1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $85M $99M $82M $70M $58M
Total Equity $5.9B $6.8B $6.4B $6.4B $7.5B
 
Total Liabilities and Equity $31.6B $35.4B $37.6B $39.7B $47.2B
Cash and Short Terms $10.6B $6.9B $8B $7.5B $11.4B
Total Debt $12.6B $13.9B $14.5B $15.6B $18.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $8.1B $6.4B $8.7B $9.9B $11.2B
Depreciation & Amoritzation $522M $580M $726M $750M $799M
Stock-Based Compensation $250M $254M $273M $295M $460M
Change in Accounts Receivable -$448M -$88M -$484M -$469M -$717M
Change in Inventories -- -- -- -- --
Cash From Operations $8.2B $7.2B $9.5B $11.2B $12B
 
Capital Expenditures $728M $708M $814M $1.1B $1.1B
Cash Acquisitions -$1.4B -$989M -$4.4B -$313M --
Cash From Investing -$1.6B -$1.9B -$5.3B -$1.5B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.6B -$1.7B -$1.9B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $2.7B $4B $2B $1.1B $1.6B
Long-Term Debt Repaid -$500M -- -$650M -$724M --
Repurchase of Common Stock -$6.5B -$4.5B -$5.9B -$8.8B -$9B
Other Financing Activities -$375M -$130M -$345M -$161M -$89M
Cash From Financing -$5.9B -$2.2B -$6.6B -$10.3B -$9.5B
 
Beginning Cash (CF) $8.3B $9B $12.4B $9.9B $9.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $676M $3.2B -$2.4B -$603M $1.1B
Ending Cash (CF) $9B $12.4B $9.9B $9.2B $10.5B
 
Levered Free Cash Flow $7.5B $6.5B $8.6B $10.1B $10.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5B $2.4B $2.5B $3.2B $3.3B
Depreciation & Amoritzation $141M $188M $185M $211M $225M
Stock-Based Compensation $75M $89M $98M $131M $155M
Change in Accounts Receivable $218M -$76M -$69M -$216M $333M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.5B $3.9B $3.2B $5.1B
 
Capital Expenditures $165M $249M $277M $234M $270M
Cash Acquisitions -- $3M -- -- --
Cash From Investing -$199M -$132M -$308M -$522M -$256M
 
Dividends Paid (Ex Special Dividend) -$402M -$434M -$474M -$538M -$611M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $284M $4M $3B
Long-Term Debt Repaid -- -- -- -- -$336M
Repurchase of Common Stock -$2.1B -$1.6B -$1.6B -$1.9B -$2.9B
Other Financing Activities -$29M -$153M -$7M -$5M -$1M
Cash From Financing -$2.5B -$2.1B -$1.7B -$2.4B -$857M
 
Beginning Cash (CF) $13.3B $8.6B $8.2B $8.5B $8.8B
Foreign Exchange Rate Adjustment $115M -$56M -$185M -$86M $142M
Additions / Reductions -$1B $274M $1.8B $307M $4B
Ending Cash (CF) $12.4B $8.8B $9.8B $8.7B $13B
 
Levered Free Cash Flow $1.5B $2.3B $3.6B $3B $4.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.7B $8.1B $9.8B $10.9B $12.3B
Depreciation & Amoritzation $576M $687M $755M $778M $871M
Stock-Based Compensation $245M $293M $305M $396M $504M
Change in Accounts Receivable $1.7B -$2.1B -$576M -$627M -$134M
Change in Inventories -- -- -- -- --
Cash From Operations $8B $8.5B $11.3B $11B $14.1B
 
Capital Expenditures $742M $737M $986M $1.2B $1.2B
Cash Acquisitions -$453M -$5B -$552M -- --
Cash From Investing -$1.3B -$5.9B -$1.6B -$1.5B -$938M
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.7B -$1.9B -$2.1B -$2.4B
Special Dividend Paid
Long-Term Debt Issued $4.7B $1.3B $1.9B $1.6B $4B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$4.4B -$5.7B -$7.6B -$9.6B -$9.4B
Other Financing Activities -$193M -$295M -$154M -$93M -$183M
Cash From Financing -$1.4B -$6.3B -$8.3B -$10.8B -$9.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3B -$3.7B $1.4B -$1.3B $4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.2B $7.8B $10.3B $9.8B $12.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.6B $6.3B $7.4B $8.4B $9.5B
Depreciation & Amoritzation $430M $537M $566M $594M $666M
Stock-Based Compensation $202M $241M $273M $374M $418M
Change in Accounts Receivable $1.7B -$234M -$326M -$484M $99M
Change in Inventories -- -- -- -- --
Cash From Operations $5B $6.3B $8.1B $7.9B $9.9B
 
Capital Expenditures $557M $586M $758M $819M $944M
Cash Acquisitions -$183M -$4.2B -$313M -- --
Cash From Investing -$825M -$4.8B -$1.1B -$1.1B -$724M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.3B -$1.4B -$1.6B -$1.8B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4B $1.3B $1.1B $1.6B $4B
Long-Term Debt Repaid -- -- -- -- -$1.3B
Repurchase of Common Stock -$3.4B -$4.6B -$6.3B -$7.2B -$7.6B
Other Financing Activities -$175M -$340M -$149M -$81M -$175M
Cash From Financing -$777M -$4.9B -$6.7B -$7.1B -$6.8B
 
Beginning Cash (CF) $34.6B $30.7B $27.3B $26.5B $28.5B
Foreign Exchange Rate Adjustment $66M -$80M -$387M -$29M $75M
Additions / Reductions $3.4B -$3.5B $261M -$425M $2.4B
Ending Cash (CF) $38B $27.1B $27.1B $26.1B $31B
 
Levered Free Cash Flow $4.4B $5.7B $7.3B $7B $9B

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

GET BETTER TRADE IDEAS

Popular

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock