Financhill
Buy
61

MTRAF Quote, Financials, Valuation and Earnings

Last price:
$72.17
Seasonality move :
2.75%
Day range:
$72.11 - $72.17
52-week range:
$61.01 - $78.73
Dividend yield:
1.47%
P/E ratio:
21.82x
P/S ratio:
1.01x
P/B ratio:
3.07x
Volume:
249
Avg. volume:
2.5K
1-year change:
7.6%
Market cap:
$15.5B
Revenue:
$15.7B
EPS (TTM):
$3.31
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.5B $14.8B $15.4B $15.6B $15.7B
Revenue Growth (YoY) 8.11% 2.24% 3.95% 1.47% 0.93%
 
Cost of Revenues $12.8B $12.2B $12.7B $12.9B $13B
Gross Profit $1.7B $2.6B $2.6B $2.7B $2.7B
Gross Profit Margin 11.43% 17.37% 17.16% 17.01% 17.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $660.5M $1.5B $1.6B $1.6B $1.6B
Other Inc / (Exp) $5.9M -$35.1M $3.1M -$10.3M --
Operating Expenses $660.5M $1.5B $1.6B $1.6B $1.6B
Operating Income $992.4M $1B $1.1B $1B $1.1B
 
Net Interest Expenses $113.3M $105M $112.3M $123.4M $102.8M
EBT. Incl. Unusual Items $886.3M $902.9M $980.1M $918.6M $944.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $233.3M $238M $224.7M $234M $215M
Net Income to Company $886.3M $902.9M $980.1M $918.6M $944.1M
 
Minority Interest in Earnings $2.1M $2.7M $3M $2.1M $1.8M
Net Income to Common Excl Extra Items $653M $664.9M $755.5M $684.7M $729.1M
 
Basic EPS (Cont. Ops) $2.64 $2.76 $3.24 $3.03 $3.32
Diluted EPS (Cont. Ops) $2.63 $2.75 $3.23 $3.02 $3.31
Weighted Average Basic Share $246.2M $239.9M $232.5M $225.1M $218.9M
Weighted Average Diluted Share $247.3M $240.8M $233.3M $225.8M $219.7M
 
EBITDA $1.4B $1.4B $1.5B $1.5B $1.5B
EBIT $992.4M $1B $1.1B $1B $1.1B
 
Revenue (Reported) $14.5B $14.8B $15.4B $15.6B $15.7B
Operating Income (Reported) $992.4M $1B $1.1B $1B $1.1B
Operating Income (Adjusted) $992.4M $1B $1.1B $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $3.4B $3.8B $3.6B $3.7B
Revenue Growth (YoY) 4.43% 4.5% 11.42% -4.25% 2.45%
 
Cost of Revenues $2.9B $2.8B $3.1B $3B $3.1B
Gross Profit $383.2M $602.2M $643.7M $614.7M $640.4M
Gross Profit Margin 11.8% 17.75% 17.02% 16.98% 17.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $150.7M $364.5M $402.8M $377.4M $388.6M
Other Inc / (Exp) -- -$45.1M -$74.5K $73.3K --
Operating Expenses $150.7M $364.5M $402.8M $377.4M $388.6M
Operating Income $232.4M $237.7M $240.9M $237.3M $251.8M
 
Net Interest Expenses $26.1M $22.8M $22.4M $23.9M $25M
EBT. Incl. Unusual Items $209.6M $173.2M $218.4M $213.5M $207.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.6M $44M $52.7M $52.3M $50.1M
Net Income to Company $209.6M $173.2M $218.4M $213.5M $211.2M
 
Minority Interest in Earnings $158.7K $535.9K $447.3K $366.6K $726K
Net Income to Common Excl Extra Items $154M $129.2M $165.7M $161.2M $157.6M
 
Basic EPS (Cont. Ops) $0.63 $0.54 $0.72 $0.72 $0.73
Diluted EPS (Cont. Ops) $0.63 $0.54 $0.72 $0.72 $0.72
Weighted Average Basic Share $243.7M $237.9M $229M $222.6M $216.2M
Weighted Average Diluted Share $244.7M $238.7M $229.8M $223.4M $217M
 
EBITDA $320.3M $329.4M $334.1M $336.9M $353.3M
EBIT $232.4M $237.7M $240.9M $237.3M $251.8M
 
Revenue (Reported) $3.2B $3.4B $3.8B $3.6B $3.7B
Operating Income (Reported) $232.4M $237.7M $240.9M $237.3M $251.8M
Operating Income (Adjusted) $232.4M $237.7M $240.9M $237.3M $251.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.5B $14.8B $15.4B $15.6B $15.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.8B $12.9B $12.7B $12.9B $13.1B
Gross Profit $1.7B $1.9B $2.6B $2.7B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $662.2M $876.7M $1.6B $1.6B $1.6B
Other Inc / (Exp) -- -$34M $3.1M -$10.4M --
Operating Expenses $662.2M $876.7M $1.6B $1.6B $1.6B
Operating Income $995.1M $1B $1.1B $1B $1.1B
 
Net Interest Expenses $113.6M $105.1M $91M $107M $102.9M
EBT. Incl. Unusual Items $888.7M $904.1M $980.4M $918M $945.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $233.9M $238.4M $224.6M $233.8M $215.3M
Net Income to Company $888.7M $904.1M $980.4M $918M $964.3M
 
Minority Interest in Earnings $2.1M $2.7M $3M $2.1M $1.8M
Net Income to Common Excl Extra Items $654.8M $665.7M $755.8M $684.2M $729.8M
 
Basic EPS (Cont. Ops) $2.65 $2.76 $3.24 $3.03 $3.32
Diluted EPS (Cont. Ops) $2.64 $2.75 $3.23 $3.02 $3.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.4B $1.5B $1.5B $1.5B
EBIT $995.1M $1B $1.1B $1B $1.1B
 
Revenue (Reported) $14.5B $14.8B $15.4B $15.6B $15.8B
Operating Income (Reported) $995.1M $1B $1.1B $1B $1.1B
Operating Income (Adjusted) $995.1M $1B $1.1B $1B $1.1B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $14.8B $15.4B $15.6B $15.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.9B $12.7B $12.9B $13.1B --
Gross Profit $1.9B $2.6B $2.7B $2.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $876.7M $1.6B $1.6B $1.6B --
Other Inc / (Exp) -$34M $3.1M -$10.4M $1.1M --
Operating Expenses $876.7M $1.6B $1.6B $1.6B --
Operating Income $1B $1.1B $1B $1.1B --
 
Net Interest Expenses $105.1M $91M $107M $102.9M --
EBT. Incl. Unusual Items $904.1M $980.4M $918M $945.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $238.4M $224.6M $233.8M $215.3M --
Net Income to Company $904.1M $980.4M $918M $964.3M --
 
Minority Interest in Earnings $2.7M $3M $2.1M $1.8M --
Net Income to Common Excl Extra Items $665.7M $755.8M $684.2M $729.8M --
 
Basic EPS (Cont. Ops) $2.76 $3.24 $3.03 $3.32 --
Diluted EPS (Cont. Ops) $2.75 $3.23 $3.02 $3.31 --
Weighted Average Basic Share $959.5M $930.2M $901.3M $877.3M --
Weighted Average Diluted Share $963.1M $933.4M $904M $880.5M --
 
EBITDA $1.4B $1.5B $1.5B $1.5B --
EBIT $1B $1.1B $1B $1.1B --
 
Revenue (Reported) $14.8B $15.4B $15.6B $15.8B --
Operating Income (Reported) $1B $1.1B $1B $1.1B --
Operating Income (Adjusted) $1B $1.1B $1B $1.1B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $351.9M $9.8M $21.8M $21.8M $48.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $525.9M $484.8M $531.6M $547.9M $556.4M
Inventory $922.8M $968.7M $1.1B $1.1B $1.2B
Prepaid Expenses $36.8M $39.4M $48.7M $54.2M $57.1M
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $1.6B $1.8B $1.8B $1.9B
 
Property Plant And Equipment $3.3B $3.2B $3.5B $3.6B $3.7B
Long-Term Investments $460.2M $358.6M $315.5M $299.6M $270.4M
Goodwill $2.6B $2.4B $2.4B $2.5B --
Other Intangibles $2.2B $2B $2B $2B --
Other Long-Term Assets $39.2M $54.1M $62.8M $60.5M --
Total Assets $10.7B $9.8B $10.3B $10.5B $10.4B
 
Accounts Payable $1.2B $1.1B $1.2B $1.2B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $249.7M $13.4M $14.2M $234.8M --
Current Portion Of Capital Lease Obligations $211.4M $202M $204.8M $195.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.4B $1.5B $1.7B $1.5B
 
Long-Term Debt $3.1B $2.8B $3B $2.8B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $4.9B $5.2B $5.3B $5.4B
 
Common Stock $1.3B $1.2B $1.2B $1.2B $1.1B
Other Common Equity Adj -- $658.1K -$882.8K -$814.2K --
Common Equity $5.1B $4.8B $5B $5.2B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.2M $10.1M $11.2M $12.7M $13.2M
Total Equity $5.1B $4.8B $5B $5.2B $5.1B
 
Total Liabilities and Equity $10.7B $9.8B $10.3B $10.5B $10.4B
Cash and Short Terms $351.9M $9.8M $21.8M $21.8M $48.4M
Total Debt $3.6B $3B $3.2B $3.2B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $351.9M $9.8M $21.8M $21.8M $48.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $525.9M $484.8M $531.6M $547.9M $556.4M
Inventory $922.8M $968.7M $1.1B $1.1B $1.2B
Prepaid Expenses $36.8M $39.4M $48.7M $54.2M $57.1M
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $1.6B $1.8B $1.8B $1.9B
 
Property Plant And Equipment $3.3B $3.2B $3.5B $3.6B $3.7B
Long-Term Investments $460.2M $358.6M $315.5M $299.6M $270.4M
Goodwill $2.6B $2.4B $2.4B $2.5B --
Other Intangibles $2.2B $2B $2B $2B --
Other Long-Term Assets $39.2M $54.1M $62.8M $60.5M --
Total Assets $10.7B $9.8B $10.3B $10.5B $10.4B
 
Accounts Payable $1.2B $1.1B $1.2B $1.2B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $249.7M $13.4M $14.2M $234.8M --
Current Portion Of Capital Lease Obligations $211.4M $202M $204.8M $195.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.4B $1.5B $1.7B $1.5B
 
Long-Term Debt $3.1B $2.8B $3B $2.8B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $4.9B $5.2B $5.3B $5.4B
 
Common Stock $1.3B $1.2B $1.2B $1.2B $1.1B
Other Common Equity Adj -- $658.1K -$882.8K -$814.2K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.2M $10.1M $11.2M $12.7M $13.2M
Total Equity $5.1B $4.8B $5B $5.2B $5.1B
 
Total Liabilities and Equity $10.7B $9.8B $10.3B $10.5B $10.4B
Cash and Short Terms $351.9M $9.8M $21.8M $21.8M $48.4M
Total Debt $3.6B $3B $3.2B $3.2B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $886.3M $902.9M $980.1M $918.6M $944.1M
Depreciation & Amoritzation $377.8M $393.5M $389.4M $419.2M $425.1M
Stock-Based Compensation $8.4M $6.7M $8.9M $9.6M $9.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.1B $1.1B $1.1B $1.2B
 
Capital Expenditures $474M $494M $504.2M $426M $374.9M
Cash Acquisitions $870K $156.5K $1M -- $715.1K
Cash From Investing -$385.4M -$385.6M -$435.2M -$346.5M -$303.2M
 
Dividends Paid (Ex Special Dividend) $189.9M $201.9M $203.9M $216.5M $226.6M
Special Dividend Paid
Long-Term Debt Issued $17.3M $258.7M $371.2M $240.7M --
Long-Term Debt Repaid -$225.3M -$692.6M -$338.8M -$444M --
Repurchase of Common Stock $360.9M $367.9M $440.2M $356.9M $565M
Other Financing Activities $553.7K $78.3K $148.2K -$661.4K --
Cash From Financing -$789.5M -$1B -$639M -$802.2M -$823.8M
 
Beginning Cash (CF) $351.9M $9.8M $21.8M $21.8M $48.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M -$338.4M $11.9M -$73.5K $27.1M
Ending Cash (CF) $355.3M -$328.7M $33.8M $21.7M $75.5M
 
Levered Free Cash Flow $704.4M $578.8M $582M $722.7M $779.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $209.6M $173.2M $218.4M $213.5M $211.2M
Depreciation & Amoritzation $87.9M $91.6M $93.2M $99.6M $103.1M
Stock-Based Compensation $1.9M $1.2M $2.3M $2.2M $2.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $325.1M $353.3M $279.8M $325.5M $355.5M
 
Capital Expenditures $167.4M $131.7M $163.9M $123.3M $147.4M
Cash Acquisitions $873K $153.1K -- -- $3.5K
Cash From Investing -$150.5M -$106.2M -$156.7M -$112M -$135.7M
 
Dividends Paid (Ex Special Dividend) $48.3M $50M $51.7M $54.6M $58.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7M $17M $29.6M $2.1M --
Long-Term Debt Repaid -$36.9M -$36.2M -$33M -$123.3M --
Repurchase of Common Stock $59.1M $108.3M $58.9M $14.2M $195.4M
Other Financing Activities $797.9K -$313K -$669.5K -$515.3K --
Cash From Financing -$147M -$236.9M -$119.5M -$195.8M -$225.7M
 
Beginning Cash (CF) $351.9M $9.8M $21.8M $21.8M $48.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.6M $10.3M $3.6M $17.7M -$5.9M
Ending Cash (CF) $379.5M $20M $25.4M $39.4M $42.5M
 
Levered Free Cash Flow $157.8M $221.6M $115.9M $202.2M $208M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $888.7M $904.1M $980.4M $918M $964.3M
Depreciation & Amoritzation $379M $393.5M $389.6M $419M $434M
Stock-Based Compensation $8.4M $6.7M $8.9M $9.6M $10.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.1B $1.1B $1.1B $1.2B
 
Capital Expenditures $476.4M $493.7M $504.6M $425.6M $382.2M
Cash Acquisitions $873K $153.1K $1M -- $744.2K
Cash From Investing -$387.3M -$385.4M -$435.7M -$346M -$309M
 
Dividends Paid (Ex Special Dividend) $190.1M $201.9M $203.9M $216.5M $231.4M
Special Dividend Paid
Long-Term Debt Issued $17.3M $258.7M $371.2M $240.7M --
Long-Term Debt Repaid -$225.3M -$692.6M -$338.8M -$444M --
Repurchase of Common Stock $360.6M $367.5M $440.2M $356.7M $575.5M
Other Financing Activities $553.7K $78.3K $148.2K -$661.4K --
Cash From Financing -$790.1M -$1B -$640M -$802.7M -$838M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.4M -$341.2M $11.8M -$120.3K $27M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $709.3M $575.4M $582.9M $723M $791.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $904.1M $980.4M $918M $964.3M --
Depreciation & Amoritzation $393.5M $389.6M $419M $434M --
Stock-Based Compensation $6.7M $8.9M $9.6M $10.1M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.1B $1.1B $1.2B --
 
Capital Expenditures $493.7M $504.6M $425.6M $382.2M --
Cash Acquisitions $153.1K $1M -- $744.2K --
Cash From Investing -$385.4M -$435.7M -$346M -$309M --
 
Dividends Paid (Ex Special Dividend) $201.9M $203.9M $216.5M $231.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $258.7M $371.2M $240.7M $405M --
Long-Term Debt Repaid -$692.6M -$338.8M -$444M -$330.4M --
Repurchase of Common Stock $367.5M $440.2M $356.7M $575.5M --
Other Financing Activities $78.3K $148.2K -$661.4K -$69.5K --
Cash From Financing -$1B -$640M -$802.7M -$838M --
 
Beginning Cash (CF) $345.4M $90.3M $26M $130.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$341.2M $11.8M -$120.3K $27M --
Ending Cash (CF) $4.2M $102M $25.9M $157.6M --
 
Levered Free Cash Flow $575.4M $582.9M $723M $791.7M --

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock