Financhill
Buy
70

MT Quote, Financials, Valuation and Earnings

Last price:
$47.89
Seasonality move :
8.16%
Day range:
$46.13 - $48.01
52-week range:
$21.59 - $48.01
Dividend yield:
1.16%
P/E ratio:
13.89x
P/S ratio:
0.60x
P/B ratio:
0.93x
Volume:
2.5M
Avg. volume:
1.2M
1-year change:
114.75%
Market cap:
$36B
Revenue:
$62.3B
EPS (TTM):
$3.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $53.3B $76.6B $79.8B $68.3B $62.3B
Revenue Growth (YoY) -24.56% 43.74% 4.28% -14.49% -8.71%
 
Cost of Revenues $47.8B $57.6B $66.3B $62.5B $56.4B
Gross Profit $5.5B $19B $13.6B $5.8B $5.9B
Gross Profit Margin 10.25% 24.84% 16.98% 8.46% 9.46%
 
R&D Expenses $245M $270M $286M $299M $284.5M
Selling, General & Admin $2B $2.3B $2.3B $2.4B $2.5B
Other Inc / (Exp) $78M $1.7B $1.5B -$269M $214M
Operating Expenses $2B $2.3B $2.3B $2.4B $2.5B
Operating Income $3.4B $16.8B $11.3B $3.4B $3.4B
 
Net Interest Expenses $477M $357M $401M $715M $509.1M
EBT. Incl. Unusual Items $854M $15.8B $9.9B $76M $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $2.5B $1.7B $238M $1.5B
Net Income to Company -$578M $15.6B $9.5B $1B $1.4B
 
Minority Interest in Earnings $155M $609M $236M $103M $40.9M
Net Income to Common Excl Extra Items -$578M $15.6B $9.5B $1B $1.4B
 
Basic EPS (Cont. Ops) -$0.64 $13.53 $10.21 $1.09 $1.70
Diluted EPS (Cont. Ops) -$0.64 $13.50 $10.18 $1.09 $1.69
Weighted Average Basic Share $1.1B $1.1B $911M $842M $788M
Weighted Average Diluted Share $1.1B $1.1B $914M $845M $791M
 
EBITDA $6.4B $19.3B $13.9B $6.1B $6B
EBIT $3.4B $16.8B $11.3B $3.4B $3.4B
 
Revenue (Reported) $53.3B $76.6B $79.8B $68.3B $62.3B
Operating Income (Reported) $3.4B $16.8B $11.3B $3.4B $3.4B
Operating Income (Adjusted) $3.4B $16.8B $11.3B $3.4B $3.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $19.3B $22.1B $18.6B $16.2B $15.9B
Revenue Growth (YoY) 76.23% 14.47% -15.97% -12.67% -1.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $590M $578M $393M $199M $247M
Operating Expenses -- -- -- $173M -$1.9B
Operating Income $4.4B $4.5B $1.9B $1B $74M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.7B $4.8B $2.1B $787M $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $231M $275M $623M
Net Income to Company $4.3B $4.1B $2B $548M $1.8B
 
Minority Interest in Earnings -$166M -$87M -$47M -$8M -$36M
Net Income to Common Excl Extra Items $4B $3.9B $1.9B $504M $1.8B
 
Basic EPS (Cont. Ops) $3.47 $4.25 $2.21 $0.63 $2.34
Diluted EPS (Cont. Ops) $3.46 $4.24 $2.20 $0.63 $2.34
Weighted Average Basic Share $1.2B $924M $842M $794M $762M
Weighted Average Diluted Share $1.2B $926M $845M $797M $765M
 
EBITDA $5.4B $5.6B $2.9B $1.4B $557M
EBIT $4.8B $4.9B $2.2B $794M -$140M
 
Revenue (Reported) $19.3B $22.1B $18.6B $16.2B $15.9B
Operating Income (Reported) $4.4B $4.5B $1.9B $1B $74M
Operating Income (Adjusted) $4.8B $4.9B $2.2B $794M -$140M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $62B $85.8B $74.3B $63.7B $60.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.5B $64.4B $67.4B $59.9B $56.2B
Gross Profit $11.6B $21.4B $6.9B $3.8B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $283.6M $239.5M $287.9M $296.9M $290M
Selling, General & Admin $2.1B $2.3B $2.4B $2.5B $2.5B
Other Inc / (Exp) $1.2B $2.3B $767M $911M $693M
Operating Expenses $2.1B $2.3B $2.4B $2.5B $2.5B
Operating Income $9.5B $19B $4.5B $1.3B $2.1B
 
Net Interest Expenses $354.4M $217M $224.1M $104M $161.9M
EBT. Incl. Unusual Items $8.5B $18B $4.2B -$1.1B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $2.9B $768.5M $290.1M $1.5B
Net Income to Company $7.7B $17.5B $4.7B -$539.5M $2.6B
 
Minority Interest in Earnings $402.9M $537M $120M $56M $50.4M
Net Income to Common Excl Extra Items $7.6B $17.4B $4.4B -$538M $2.6B
 
Basic EPS (Cont. Ops) $6.24 $18.21 $5.09 -$0.69 $3.29
Diluted EPS (Cont. Ops) $6.23 $18.20 $5.08 -$0.69 $3.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.1B $21.7B $7.1B $4B $4.8B
EBIT $9.5B $19B $4.5B $1.3B $2.1B
 
Revenue (Reported) $62B $85.8B $74.3B $63.7B $60.8B
Operating Income (Reported) $9.5B $19B $4.5B $1.3B $2.1B
Operating Income (Adjusted) $9.5B $19B $4.5B $1.3B $2.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $35.5B $44B $37.1B $32.5B $30.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1B $1.1B $711M $441M $346M
Operating Expenses -- -- -- -$8M -$1.9B
Operating Income $7.1B $8.9B $3.1B $2.1B $899M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.5B $9.6B $3.5B $2B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $555M $420M $78M $454M
Net Income to Company $6.6B $8.3B $3B $1.5B $2.7B
 
Minority Interest in Earnings -$286M -$208M -$91M -$44M -$53M
Net Income to Common Excl Extra Items $6.3B $8B $3B $1.4B $2.6B
 
Basic EPS (Cont. Ops) $5.41 $8.53 $3.49 $1.79 $3.40
Diluted EPS (Cont. Ops) $5.39 $8.51 $3.47 $1.79 $3.38
Weighted Average Basic Share $2.3B $1.9B $1.7B $1.6B $1.5B
Weighted Average Diluted Share $2.3B $1.9B $1.7B $1.6B $1.5B
 
EBITDA $8.9B $11.1B $4.9B $3.3B $2.3B
EBIT $7.7B $9.7B $3.6B $2B $899M
 
Revenue (Reported) $35.5B $44B $37.1B $32.5B $30.7B
Operating Income (Reported) $7.1B $8.9B $3.1B $2.1B $899M
Operating Income (Adjusted) $7.7B $9.7B $3.6B $2B $899M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6B $4.4B $9.4B $7.8B $6.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1B $5.1B $3.8B $3.7B $3.4B
Inventory $12.3B $19.9B $20.1B $18.8B $16.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $324M $641M $666M $201M $436M
Total Current Assets $28B $34.9B $37.1B $33.2B $29.4B
 
Property Plant And Equipment $30.6B $30.1B $28.9B $32.4B $31.8B
Long-Term Investments $10.9B $12.4B $13.4B $11.8B $12.6B
Goodwill $4B $3.9B $3.8B $3.9B $3.6B
Other Intangibles $320M $494M $1.1B $1.2B $848M
Other Long-Term Assets $182M $188M $148M $212M $271M
Total Assets $82.1B $90.5B $94.5B $93.9B $89.4B
 
Accounts Payable $11.5B $15.1B $13.5B $13.6B $12.9B
Accrued Expenses $2.4B $2.8B $2.5B $2.5B $2.2B
Current Portion Of Long-Term Debt $2.3B $1.7B $2.4B $2.1B $2.6B
Current Portion Of Capital Lease Obligations $183M $189M $228M $207M $182M
Other Current Liabilities $3.2B $568M $558M $360M $327M
Total Current Liabilities $22.7B $24.2B $22.4B $21.8B $21.8B
 
Long-Term Debt $10.7B $7B $9.6B $8.4B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $42.7B $39.7B $39.5B $37.8B $38.1B
 
Common Stock $393M $350M $312M $303M $303M
Other Common Equity Adj -- $2.7B $2.9B $2B $1.3B
Common Equity $37.4B $48.6B $52.6B $54B $49.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $2.2B $2.4B $2.1B $2.1B
Total Equity $39.4B $50.8B $55.1B $56.1B $51.3B
 
Total Liabilities and Equity $82.1B $90.5B $94.5B $93.9B $89.4B
Cash and Short Terms $6B $4.4B $9.4B $7.8B $6.5B
Total Debt $11.5B $8B $11.1B $9.7B $10.5B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $4.1B $4.5B $5.8B $5.8B $5.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.6B $5.9B $4.8B $3.8B $4.3B
Inventory $16.3B $23.3B $20B $17.7B $19.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.3B $7.2B $3.6B $3.2B $3.6B
Total Current Assets $29.4B $41B $34.4B $31B $33B
 
Property Plant And Equipment $30.2B $29.5B $33.7B $33.1B $39.6B
Long-Term Investments $11.4B $11.9B $11.7B $10.5B $11B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2B $2.4B $1.7B $1.7B $1.3B
Total Assets $85.4B $97B $95.4B $90.8B $98.9B
 
Accounts Payable $14.1B $16.7B $13.1B $12.5B $12.5B
Accrued Expenses $4.5B $5B $4.9B $4.3B $6B
Current Portion Of Long-Term Debt $2.5B $2.6B $1.6B $2.2B $3B
Current Portion Of Capital Lease Obligations $167M $163M $189M $175M $186M
Other Current Liabilities -- -- -- -- $103M
Total Current Liabilities $22.9B $26B $21.1B $20.3B $23.6B
 
Long-Term Debt $6B $5.4B $7.7B $7.9B $9.6B
Capital Leases -- -- -- -- --
Total Liabilities $39.1B $40.6B $37.5B $36.5B $42.4B
 
Common Stock $393M $312M $303M $303M $303M
Other Common Equity Adj $1.3B $4.3B $2.4B $1.8B $1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2B $2.5B $2.2B $2.1B $2.1B
Total Equity $46.3B $56.4B $57.9B $54.3B $56.5B
 
Total Liabilities and Equity $85.4B $97B $95.4B $90.8B $98.9B
Cash and Short Terms $4.1B $4.5B $5.8B $5.8B $5.4B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$578M $15.6B $9.5B $1B $1.4B
Depreciation & Amoritzation $3B $2.5B $2.6B $2.7B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$76M -$2.5B $1.1B $307M -$191.7M
Change in Inventories $1.8B -$8.7B -$2.1B $1.6B $237.6M
Cash From Operations $4.1B $9.9B $10.2B $7.6B $4.8B
 
Capital Expenditures $2.4B $3B $3.5B $4.6B $4.4B
Cash Acquisitions $139M $43M $939M $2.5B $183.7M
Cash From Investing -$2B -$340M -$4.5B -$5.8B -$4.8B
 
Dividends Paid (Ex Special Dividend) -- $312M $332M $369M $392.3M
Special Dividend Paid
Long-Term Debt Issued $2B $434M $4.3B $352M $2.5B
Long-Term Debt Repaid -$3.4B -$5.4B -$1.2B -$2.3B -$1.5B
Repurchase of Common Stock $500M $5.2B $2.9B $1.2B $1.3B
Other Financing Activities -$181M -$459M -$331M -$162M -$15M
Cash From Financing -$1.5B -$10.9B -$477M -$3.7B -$850.5M
 
Beginning Cash (CF) $5.6B $3.8B $9.4B $7.8B $6.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $736M -$1.4B $5.1B -$1.6B -$1.3B
Ending Cash (CF) $6.5B $2.3B $14.3B $6.4B $4.7B
 
Levered Free Cash Flow $1.6B $6.9B $6.7B $3B $446.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $4.3B $4.1B $2B $548M $1.8B
Depreciation & Amoritzation $620M $669M $680M $635M $697M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $53M -$354M $219M $30M $408M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $2.6B $2.1B $1.1B $1.4B
 
Capital Expenditures $569M $655M $1.1B $985M $886M
Cash Acquisitions -$18M -$895M -$2.4B -$184M $91M
Cash From Investing $118M -$1.5B -$1B -$1B -$763M
 
Dividends Paid (Ex Special Dividend) -$366M -$510M -$250M -$284M -$256M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $229M $1.1B $111M $1.5B $974M
Long-Term Debt Repaid -$2.5B -$773M -$1.2B -$881M -$1.2B
Repurchase of Common Stock -$997M -$1.5B -$227M -$293M -$168M
Other Financing Activities -$134M $12M $53M $145M $30M
Cash From Financing -$3.8B -$1.7B -$1.5B $514M -$813M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment $47M -$367M $64M -$81M $302M
Additions / Reductions -$1.5B $605M -$3.7B -$1.6B -$1.5B
Ending Cash (CF) $4.1B $4.5B $5.8B $5.8B $5.4B
 
Levered Free Cash Flow $1.7B $1.9B $1B $88M $530M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $7.7B $17.5B $4.7B -$539.5M $2.6B
Depreciation & Amoritzation $2.6B $2.7B $2.7B $2.6B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.4B $11.4B $9B $5.6B $4.9B
 
Capital Expenditures $2.3B $3.1B $4.4B $4.8B $4B
Cash Acquisitions $66.3M $920.8M $2.4B $360.8M -$175.5M
Cash From Investing -$437.3M -$2.9B -$6.4B -$3.9B -$4.7B
 
Dividends Paid (Ex Special Dividend) $284M $365.7M $197.4M $467.8M $366.7M
Special Dividend Paid
Long-Term Debt Issued -- $1.7B -- -- --
Long-Term Debt Repaid -$5.5B -$3B -$2.4B -$1.2B -$1.8B
Repurchase of Common Stock $2.1B $5.6B $1.8B $1.4B $673M
Other Financing Activities -$380M -$260M -$331M -$94M -$83M
Cash From Financing -$7.7B -$7.8B -$1.5B -$1.4B -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6B $360.4M $1.6B $13.8M -$459.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.1B $8.3B $4.6B $744.5M $894.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $6.6B $8.3B $3B $1.5B $2.7B
Depreciation & Amoritzation $1.2B $1.3B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $53M -$354M $219M $30M $408M
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B $4.6B $3B $973M $1.1B
 
Capital Expenditures $1.2B $1.2B $2B $2.2B $1.9B
Cash Acquisitions -$18M -$895M -$2.4B -$184M $91M
Cash From Investing $386M -$2.1B -$3.9B -$2B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$366M -$510M -$250M -$284M -$256M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $229M $1.5B $111M $1.5B $974M
Long-Term Debt Repaid -$3.2B -$821M -$2B -$933M -$1.2B
Repurchase of Common Stock -$1.6B -$2B -$704M -$890M -$262M
Other Financing Activities -$199M -- -- $68M --
Cash From Financing -$5.2B -$1.8B -$2.8B -$546M -$790M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -$59M -$363M $212M -$271M $507M
Additions / Reductions -$1.5B $605M -$3.7B -$1.6B -$1.5B
Ending Cash (CF) $4.1B $4.5B $5.8B $5.8B $5.4B
 
Levered Free Cash Flow $2.1B $3.4B $1B -$1.2B -$791M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
69
RGC alert for Jan 7

Regencell Bioscience Holdings Ltd. [RGC] is up 58.95% over the past day.

Buy
69
WDC alert for Jan 7

Western Digital Corp. [WDC] is down 8.88% over the past day.

Buy
75
DRUG alert for Jan 7

Bright Minds Biosciences, Inc. [DRUG] is up 2.99% over the past day.

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

Show me the best stock