Financhill
Sell
47

MT Quote, Financials, Valuation and Earnings

Last price:
$43.17
Seasonality move :
7.23%
Day range:
$42.18 - $42.96
52-week range:
$21.59 - $43.82
Dividend yield:
1.3%
P/E ratio:
12.90x
P/S ratio:
0.53x
P/B ratio:
0.83x
Volume:
897.3K
Avg. volume:
1.3M
1-year change:
66.57%
Market cap:
$32.1B
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 $13.2B $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 SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.44% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.33% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.85% over the past day.

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

Show me the best stock