Financhill
Buy
63

MET Quote, Financials, Valuation and Earnings

Last price:
$81.29
Seasonality move :
0.34%
Day range:
$81.10 - $82.11
52-week range:
$65.21 - $88.09
Dividend yield:
2.76%
P/E ratio:
15.32x
P/S ratio:
0.77x
P/B ratio:
1.85x
Volume:
2.4M
Avg. volume:
3.8M
1-year change:
-0.01%
Market cap:
$53.6B
Revenue:
$71B
EPS (TTM):
$5.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $67.8B $69.7B $68.8B $66.9B $71B
Revenue Growth (YoY) -2.55% 2.71% -1.31% -2.71% 6.1%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $495M $545M $520M $297M $356M
Operating Expenses -$7.8B -$7.6B -$7.3B -$3.2B -$6.7B
Operating Income $7.8B $7.6B $7.3B $3.2B $6.7B
 
Net Interest Expenses $913M $920M $938M $1B $1B
EBT. Incl. Unusual Items $6.9B $8.1B $6.4B $2.2B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.6B $1.1B $560M $1.2B
Net Income to Company $5.4B $6.9B $5.3B $1.6B $4.4B
 
Minority Interest in Earnings $11M $21M $18M $24M $18M
Net Income to Common Excl Extra Items $5.4B $6.6B $5.3B $1.6B $4.4B
 
Basic EPS (Cont. Ops) $5.72 $7.36 $6.35 $1.82 $5.98
Diluted EPS (Cont. Ops) $5.68 $7.31 $6.30 $1.81 $5.94
Weighted Average Basic Share $907.8M $862.7M $803.2M $757.7M $706.4M
Weighted Average Diluted Share $913.2M $869.4M $808.9M $762.3M $711.1M
 
EBITDA -- -- -- -- --
EBIT $6.9B $8.1B $6.4B $2.2B $5.6B
 
Revenue (Reported) $67.8B $69.7B $68.8B $66.9B $71B
Operating Income (Reported) $7.8B $7.6B $7.3B $3.2B $6.7B
Operating Income (Adjusted) $6.9B $8.1B $6.4B $2.2B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.9B $22.3B $15.9B $18.4B $17.4B
Revenue Growth (YoY) 5.56% 31.81% -28.8% 16.22% -5.85%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $147M $217M $52M $94M --
Operating Expenses -$2.3B -$1.7B -$799M -$2.3B -$1.5B
Operating Income $2.3B $1.7B $799M $2.3B $1.5B
 
Net Interest Expenses $240M $239M $265M $257M $271M
EBT. Incl. Unusual Items $2B $1.4B $534M $2B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $453M $248M $39M $653M $308M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $5M $5M $6M -$1M $6M
Net Income to Common Excl Extra Items $1.6B $1.2B $495M $1.3B $902M
 
Basic EPS (Cont. Ops) $1.78 $1.38 $0.56 $1.82 $1.23
Diluted EPS (Cont. Ops) $1.77 $1.37 $0.56 $1.81 $1.22
Weighted Average Basic Share $854.9M $795.8M $751.4M $699.3M $664.7M
Weighted Average Diluted Share $861.2M $800.7M $755.5M $703.7M $669.1M
 
EBITDA -- -- -- -- --
EBIT $2B $1.4B $534M $2B $1.2B
 
Revenue (Reported) $16.9B $22.3B $15.9B $18.4B $17.4B
Operating Income (Reported) $2.3B $1.7B $799M $2.3B $1.5B
Operating Income (Adjusted) $2B $1.4B $534M $2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $70.4B $73.3B $63.5B $71.3B $71.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $72M $549M $307M $364M --
Operating Expenses -$7.9B -$6.6B -$4.3B -$6.2B -$6B
Operating Income $7.9B $6.6B $4.3B $6.2B $6B
 
Net Interest Expenses $926M $914M $1B $1B $1.1B
EBT. Incl. Unusual Items $7B $5.6B $3.2B $5.2B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $712M $678M $1.4B $1.1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $15M $21M $20M $21M $21M
Net Income to Common Excl Extra Items $5.5B $4.9B $2.6B $3.8B $3.9B
 
Basic EPS (Cont. Ops) $6.10 $5.80 $3.03 $5.00 $5.36
Diluted EPS (Cont. Ops) $6.05 $5.74 $3.02 $4.96 $5.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7B $5.6B $3.2B $5.2B $4.9B
 
Revenue (Reported) $70.4B $73.3B $63.5B $71.3B $71.9B
Operating Income (Reported) $7.9B $6.6B $4.3B $6.2B $6B
Operating Income (Adjusted) $7B $5.6B $3.2B $5.2B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $51B $53.2B $47.9B $52.3B $53.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $927M $417M $204M $271M $151M
Operating Expenses -$7.5B -$5B -$2B -$5B -$4.3B
Operating Income $7.5B $5B $2B $5B $4.3B
 
Net Interest Expenses $696M $690M $776M $778M $798M
EBT. Incl. Unusual Items $6.8B $4.3B $1.2B $4.2B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $617M $233M $1.1B $957M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $15M $15M $17M $14M $17M
Net Income to Common Excl Extra Items $5.4B $3.7B $988M $3.2B $2.6B
 
Basic EPS (Cont. Ops) $5.96 $4.37 $1.06 $4.21 $3.56
Diluted EPS (Cont. Ops) $5.92 $4.34 $1.06 $4.19 $3.54
Weighted Average Basic Share $2.6B $2.4B $2.3B $2.1B $2B
Weighted Average Diluted Share $2.6B $2.4B $2.3B $2.1B $2B
 
EBITDA -- -- -- -- --
EBIT $6.8B $4.3B $1.2B $4.2B $3.5B
 
Revenue (Reported) $51B $53.2B $47.9B $52.3B $53.3B
Operating Income (Reported) $7.5B $5B $2B $5B $4.3B
Operating Income (Adjusted) $6.8B $4.3B $1.2B $4.2B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.8B $20B $20.2B $20.6B $20.1B
Short Term Investments $358.7B $347.5B $281.7B $287.5B $80.5B
Accounts Receivable, Net $17.9B $17.1B $17.4B $29B $29.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $59.9B $55.4B $54.1B $69.1B $69.8B
 
Property Plant And Equipment $2.8B $2.7B -- -- --
Long-Term Investments $29.2B $32.5B $33.7B $32.3B $32.2B
Goodwill $10.1B $9.5B $9.3B $9.2B $8.9B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $795.1B $759.7B $663.1B $687.6B $677.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $293M $241M $76M $119M $465M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $30B $32.3B $21.1B $17.7B $17.6B
 
Long-Term Debt $18.6B $17.9B $18.5B $19.3B $18.7B
Capital Leases -- -- -- -- --
Total Liabilities $720.3B $692B $632.9B $657.3B $649.8B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $18.1B $10.9B -$22.6B -$19.2B -$21.2B
Common Equity $74.6B $67.5B $29.9B $30B $27.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $259M $267M $244M $238M $258M
Total Equity $74.8B $67.7B $30.1B $30.3B $27.7B
 
Total Liabilities and Equity $795.1B $759.7B $663.1B $687.6B $677.5B
Cash and Short Terms $378.5B $367.5B $301.9B $308.1B $100.6B
Total Debt $18.6B $17.9B $18.5B $19.3B $18.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $19B $22.2B $14.9B $21.8B $20.2B
Short Term Investments $348.2B $276B $277.5B $298.4B --
Accounts Receivable, Net $17.8B $17.7B $19B $31.4B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $56B $56B $53.6B $73.2B $84.1B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $828M $1.1B $1B $1.6B $1.6B
Goodwill $9.6B $9B $9.1B $9.2B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $761.7B $650.1B $652.1B $705B $719.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $346M $183M $161M $404M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $31.8B $25.1B $18B $17.5B $17.6B
 
Long-Term Debt $18B $18.4B $19.3B $19B $19.9B
Capital Leases -- -- -- -- --
Total Liabilities $692.3B $624.8B $626.2B $673.8B $690.5B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $12.1B -$28.7B -$24.3B -$17.2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $283M $254M $237M $279M $247M
Total Equity $69.3B $25.3B $25.9B $31.2B $29.2B
 
Total Liabilities and Equity $761.7B $650.1B $652.1B $705B $719.7B
Cash and Short Terms $367.1B $298.2B $292.4B $320.2B --
Total Debt $18B $18.4B $19.3B $19B $19.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.4B $6.9B $5.3B $1.6B $4.4B
Depreciation & Amoritzation $619M $694M $673M $718M $714M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $842M $362M $299M -$2B $460M
Change in Inventories -- -- -- -- --
Cash From Operations $11.5B $12.8B $11.4B $14.3B $15.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $1.7B -- -- -- --
Cash From Investing -$18.6B -$11.2B -$2.6B -$10.2B -$11.5B
 
Dividends Paid (Ex Special Dividend) $1.9B $1.8B $1.8B $1.8B $1.7B
Special Dividend Paid
Long-Term Debt Issued $1.1B $29M $1B $2.7B $1.9B
Long-Term Debt Repaid -$99M -$582M -$85M -$1.9B -$2.7B
Repurchase of Common Stock $2.2B $4.8B $3.3B $3.1B $3.2B
Other Financing Activities $8.2B $4.2B $5B $4.4B $2.9B
Cash From Financing $10.7B -$1.4B -$9.9B -$2.9B -$3.1B
 
Beginning Cash (CF) $19.8B $20B $20.2B $20.6B $20.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8B -$213M -$1.6B $983M -$53M
Ending Cash (CF) $23.8B $19.4B $18.2B $21.5B $19.5B
 
Levered Free Cash Flow $11.5B $12.8B $11.4B $14.3B $15.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $4.3B $3.5B $4.2B $3.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.3B -$4.1B -$3B -$2.2B -$5B
 
Dividends Paid (Ex Special Dividend) $476M $464M $459M $450M $444M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14M $1B $1.1B $332M --
Long-Term Debt Repaid -$512M -$54M -$70M -$160M --
Repurchase of Common Stock $1B $674M $792M $774M $1.5B
Other Financing Activities $108M $721M $362M $685M --
Cash From Financing -$1.1B $1.7B -$848M -$1.1B -$508M
 
Beginning Cash (CF) $19B $22.2B $14.9B $21.8B $20.2B
Foreign Exchange Rate Adjustment -$200M -$289M -$160M $118M $14M
Additions / Reductions -$6.1B $1.7B -$505M $979M -$1.9B
Ending Cash (CF) $12.7B $23.6B $14.2B $22.9B $18.3B
 
Levered Free Cash Flow $3.5B $4.3B $3.5B $4.2B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.3B $16.3B $9.2B $15.7B $15.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $1.7B -- -- -- --
Cash From Investing -$10.5B -$5.3B -$11B -$5.6B -$16.7B
 
Dividends Paid (Ex Special Dividend) $1.9B $1.8B $1.8B $1.7B $1.7B
Special Dividend Paid
Long-Term Debt Issued -- $1B $2.3B $2B --
Long-Term Debt Repaid -$544M -$119M -$1.8B -$2.4B --
Repurchase of Common Stock $5.2B $3.9B $2.8B $3.7B $3.8B
Other Financing Activities $3.7B $4.2B $3.8B $3.8B --
Cash From Financing -$7B -$6.8B -$7.2B -$2.8B $642M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.5B $3.4B -$9B $7.4B -$1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.3B $16.3B $9.2B $15.7B $15.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.3B $10.7B $8.5B $10B $10B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.3B -$2.4B -$10.8B -$6.1B -$11.3B
 
Dividends Paid (Ex Special Dividend) $1.4B $1.4B $1.3B $1.3B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29M $1B $2.3B $1.7B $2B
Long-Term Debt Repaid -$540M -$77M -$1.8B -$2.3B -$1.2B
Repurchase of Common Stock $3.6B $2.7B $2.2B $2.8B $3.4B
Other Financing Activities $4.2B $4.3B $3.2B $2.5B $3.7B
Cash From Financing -$40M -$5.5B -$2.8B -$2.6B $1.2B
 
Beginning Cash (CF) $63.6B $66.2B $48.8B $62.4B $63.7B
Foreign Exchange Rate Adjustment -$392M -$756M -$236M -$120M $309M
Additions / Reductions -$1.5B $2.1B -$5.3B $1.1B $165M
Ending Cash (CF) $61.7B $67.6B $43.3B $63.4B $64.2B
 
Levered Free Cash Flow $7.3B $10.7B $8.5B $10B $10B

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 4.05% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is up 0.41% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.02% over the past day.

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

Show me the best stock