Financhill
Buy
72

MA Quote, Financials, Valuation and Earnings

Last price:
$559.50
Seasonality move :
5.33%
Day range:
$554.99 - $562.38
52-week range:
$428.86 - $582.23
Dividend yield:
0.64%
P/E ratio:
39.23x
P/S ratio:
17.74x
P/B ratio:
76.15x
Volume:
2.6M
Avg. volume:
3.3M
1-year change:
26.82%
Market cap:
$508B
Revenue:
$28.2B
EPS (TTM):
$14.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.3B $18.9B $22.2B $25.1B $28.2B
Revenue Growth (YoY) -9.37% 23.42% 17.76% 12.87% 12.23%
 
Cost of Revenues $3.8B $4.5B $5.3B $6B $6.7B
Gross Profit $11.5B $14.4B $17B $19.1B $21.5B
Gross Profit Margin 75.25% 76.23% 76.33% 76.01% 76.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3.4B $3.5B $3.6B $4.3B
Other Inc / (Exp) -$23M $511M -$519M -$416M -$427M
Operating Expenses $3.4B $4.2B $4.3B $4.4B $5.2B
Operating Income $8.2B $10.2B $12.7B $14.6B $16.3B
 
Net Interest Expenses $380M $431M $471M $575M $646M
EBT. Incl. Unusual Items $7.8B $10.3B $11.7B $13.6B $15.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.6B $1.8B $2.4B $2.4B
Net Income to Company $6.4B $8.7B $9.9B $11.2B $12.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.4B $8.7B $9.9B $11.2B $12.9B
 
Basic EPS (Cont. Ops) $6.40 $8.79 $10.26 $11.86 $13.91
Diluted EPS (Cont. Ops) $6.37 $8.76 $10.22 $11.83 $13.89
Weighted Average Basic Share $1B $988M $968M $944M $925M
Weighted Average Diluted Share $1B $992M $971M $946M $927M
 
EBITDA $8.7B $11.5B $13B $15B $16.8B
EBIT $8.1B $10.7B $12.2B $14.2B $15.9B
 
Revenue (Reported) $15.3B $18.9B $22.2B $25.1B $28.2B
Operating Income (Reported) $8.2B $10.2B $12.7B $14.6B $16.3B
Operating Income (Adjusted) $8.1B $10.7B $12.2B $14.2B $15.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $5.2B $5.7B $6.3B $7.3B
Revenue Growth (YoY) 3.64% 24.36% 11.24% 10.44% 14.21%
 
Cost of Revenues $1.1B $1.2B $1.4B $1.5B $1.7B
Gross Profit $3.1B $4B $4.3B $4.8B $5.6B
Gross Profit Margin 73.43% 77.14% 75.19% 76.15% 76.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $683M $808M $768M $860M $986M
Other Inc / (Exp) $92M -$103M -$378M -$50M -$88M
Operating Expenses $846M $1B $959M $1.1B $1.3B
Operating Income $2.2B $3B $3.4B $3.8B $4.3B
 
Net Interest Expenses $107M $110M $132M $150M $182M
EBT. Incl. Unusual Items $2.2B $2.8B $2.9B $3.6B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $362M $142M $492M $547M $751M
Net Income to Company $1.8B $2.6B $2.4B $3B $3.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $2.6B $2.4B $3B $3.3B
 
Basic EPS (Cont. Ops) $1.84 $2.69 $2.48 $3.23 $3.60
Diluted EPS (Cont. Ops) $1.83 $2.68 $2.47 $3.22 $3.59
Weighted Average Basic Share $994M $977M $953M $933M $912M
Weighted Average Diluted Share $998M $981M $956M $935M $914M
 
EBITDA $2.5B $3.1B $3.2B $3.9B $4.5B
EBIT $2.3B $2.9B $3B $3.7B $4.2B
 
Revenue (Reported) $4.2B $5.2B $5.7B $6.3B $7.3B
Operating Income (Reported) $2.2B $3B $3.4B $3.8B $4.3B
Operating Income (Adjusted) $2.3B $2.9B $3B $3.7B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.4B $19.9B $22.8B $25.7B $29.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4.6B $5.5B $6.1B $6.8B
Gross Profit $11.5B $15.3B $17.3B $19.6B $22.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $3.6B $3.5B $3.7B $4.4B
Other Inc / (Exp) $178M $316M -$794M -$88M -$465M
Operating Expenses $3.3B $4.3B $4.2B $4.6B $5.4B
Operating Income $8.2B $11B $13.1B $15B $16.9B
 
Net Interest Expenses $418M $434M $493M $593M $678M
EBT. Incl. Unusual Items $8B $10.9B $11.8B $14.3B $15.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $1.4B $2.2B $2.5B $2.6B
Net Income to Company $6.5B $9.5B $9.7B $11.8B $13.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.5B $9.5B $9.7B $11.8B $13.1B
 
Basic EPS (Cont. Ops) $6.55 $9.65 $10.04 $12.62 $14.29
Diluted EPS (Cont. Ops) $6.53 $9.61 $10.01 $12.58 $14.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9B $12.1B $13.1B $15.8B $17.4B
EBIT $8.4B $11.3B $12.3B $14.9B $16.4B
 
Revenue (Reported) $15.4B $19.9B $22.8B $25.7B $29.1B
Operating Income (Reported) $8.2B $11B $13.1B $15B $16.9B
Operating Income (Adjusted) $8.4B $11.3B $12.3B $14.9B $16.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $5.2B $5.7B $6.3B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.4B $1.5B $1.7B
Gross Profit $3.1B $4B $4.3B $4.8B $5.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $683M $808M $768M $860M $986M
Other Inc / (Exp) $92M -$103M -$378M -$50M -$88M
Operating Expenses $846M $1B $959M $1.1B $1.3B
Operating Income $2.2B $3B $3.4B $3.8B $4.3B
 
Net Interest Expenses $107M $110M $132M $150M $182M
EBT. Incl. Unusual Items $2.2B $2.8B $2.9B $3.6B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $362M $142M $492M $547M $751M
Net Income to Company $1.8B $2.6B $2.4B $3B $3.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $2.6B $2.4B $3B $3.3B
 
Basic EPS (Cont. Ops) $1.84 $2.69 $2.48 $3.23 $3.60
Diluted EPS (Cont. Ops) $1.83 $2.68 $2.47 $3.22 $3.59
Weighted Average Basic Share $994M $977M $953M $933M $912M
Weighted Average Diluted Share $998M $981M $956M $935M $914M
 
EBITDA $2.5B $3.1B $3.2B $3.9B $4.5B
EBIT $2.3B $2.9B $3B $3.7B $4.2B
 
Revenue (Reported) $4.2B $5.2B $5.7B $6.3B $7.3B
Operating Income (Reported) $2.2B $3B $3.4B $3.8B $4.3B
Operating Income (Adjusted) $2.3B $2.9B $3B $3.7B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.1B $7.4B $7B $8.6B $8.4B
Short Term Investments $483M $473M $400M $592M $330M
Accounts Receivable, Net $2.6B $3B $3.4B $4.1B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses $78M $92M -- -- --
Other Current Assets $1.8B $3.5B $3.6B $3.8B $4.8B
Total Current Assets $19.1B $16.9B $16.6B $19B $19.7B
 
Property Plant And Equipment $1.9B $1.9B $2B $2.1B $2.1B
Long-Term Investments $1.2B $1.8B $1.7B $1.7B $1.6B
Goodwill $5B $7.7B $7.5B $7.7B $9.2B
Other Intangibles $1.8B $3.7B $3.9B $4.1B $5.5B
Other Long-Term Assets $3.6B $4.5B $5.2B $5.8B $7.4B
Total Assets $33.6B $37.7B $38.7B $42.4B $48.1B
 
Accounts Payable $527M $738M $926M $834M $929M
Accrued Expenses $6.1B $7.1B $8.6B $8.8B $10.9B
Current Portion Of Long-Term Debt $649M -- -- -- $750M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.9B $4.2B $4.1B $4.9B $6.2B
Total Current Liabilities $11.8B $13.2B $14.2B $16.3B $19.2B
 
Long-Term Debt $12B $13.1B $13.7B $14.3B $17.5B
Capital Leases -- -- -- -- --
Total Liabilities $27.1B $30.3B $32.3B $35.5B $41.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$680M -$809M -$1.3B -$1.1B -$1.4B
Common Equity $6.4B $7.3B $6.3B $6.9B $6.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $126M $100M $79M $68M $30M
Total Equity $6.5B $7.4B $6.4B $7B $6.5B
 
Total Liabilities and Equity $33.6B $37.7B $38.7B $42.4B $48.1B
Cash and Short Terms $10.6B $7.9B $7.4B $9.2B $8.8B
Total Debt $12.7B $13.9B $14B $15.7B $18.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $7.2B $6.9B $6.6B $7.3B $7.6B
Short Term Investments $489M $449M $402M $364M $319M
Accounts Receivable, Net $2.6B $2.9B $3.5B $4.2B $4B
Inventory -- -- -- -- --
Prepaid Expenses $59M $61M $25M -- --
Other Current Assets $1.9B $2.3B $3.7B $4.7B $5.5B
Total Current Assets $16.4B $16B $16.4B $18.4B $19.8B
 
Property Plant And Equipment $1.9B $2B $2B $2.1B $2.2B
Long-Term Investments $1.3B $1.8B $1.5B $1.7B $1.6B
Goodwill $7.1B $7.6B $7.6B $7.5B $9.4B
Other Intangibles $3.3B $3.7B $4B $4.1B $5.5B
Other Long-Term Assets $3.9B $4.7B $5.4B $6.5B $7.5B
Total Assets $34.8B $37.2B $38.9B $42.6B $48.5B
 
Accounts Payable $476M $666M $735M $790M $993M
Accrued Expenses $5.7B $6.3B $7.8B $8B $9.6B
Current Portion Of Long-Term Debt $649M $778M $276M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3B $3.2B $4.2B $5.4B $6.5B
Total Current Liabilities $11.5B $11.9B $13.7B $16.9B $17.8B
 
Long-Term Debt $13.2B $13.9B $15.3B $13.5B $18.8B
Capital Leases -- -- -- -- --
Total Liabilities $28.3B $30B $33.5B $35.3B $41.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$738M -$798M -$1.2B -$1.2B -$1.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $126M $96M $77M $65M $25M
Total Equity $6.5B $7.1B $5.4B $7.3B $6.7B
 
Total Liabilities and Equity $34.8B $37.2B $38.9B $42.6B $48.5B
Cash and Short Terms $7.7B $7.3B $7B $7.7B $7.9B
Total Debt $13.9B $14.6B $15.6B $15.6B $18.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.4B $8.7B $9.9B $11.2B $12.9B
Depreciation & Amoritzation $580M $726M $750M $799M $897M
Stock-Based Compensation $254M $273M $295M $460M $526M
Change in Accounts Receivable -$88M -$484M -$469M -$717M $21M
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $9.5B $11.2B $12B $14.8B
 
Capital Expenditures $708M $814M $1.1B $1.1B $1.2B
Cash Acquisitions -$989M -$4.4B -$313M -- -$2.5B
Cash From Investing -$1.9B -$5.3B -$1.5B -$1.4B -$3.4B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.7B -$1.9B -$2.2B -$2.4B
Special Dividend Paid
Long-Term Debt Issued $4B $2B $1.1B $1.6B $4B
Long-Term Debt Repaid -- -$650M -$724M -- -$1.3B
Repurchase of Common Stock -$4.5B -$5.9B -$8.8B -$9B -$11B
Other Financing Activities -$130M -$345M -$161M -$89M -$201M
Cash From Financing -$2.2B -$6.6B -$10.3B -$9.5B -$10.8B
 
Beginning Cash (CF) $9B $12.4B $9.9B $9.2B $10.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B -$2.4B -$603M $1.1B $542M
Ending Cash (CF) $12.4B $9.9B $9.2B $10.5B $10.8B
 
Levered Free Cash Flow $6.5B $8.6B $10.1B $10.9B $13.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.8B $2.6B $2.4B $3B $3.3B
Depreciation & Amoritzation $163M $192M $191M $216M $275M
Stock-Based Compensation $65M $74M $108M $108M $129M
Change in Accounts Receivable -$70M $134M -$38M -$219M -$118M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.8B $1.9B $1.7B $2.4B
 
Capital Expenditures $144M $294M $352M $378M $357M
Cash Acquisitions -$3.4B -- -- -- --
Cash From Investing -$3.6B -$287M -$397M -$174M -$340M
 
Dividends Paid (Ex Special Dividend) -$439M -$479M -$545M -$616M -$694M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $843M $1.5B -- $1.2B
Long-Term Debt Repaid -- -- -- -- -$750M
Repurchase of Common Stock -$1.4B -$2.4B -$2.9B -$2B -$2.5B
Other Financing Activities -$116M -$138M -$74M -$170M -$277M
Cash From Financing -$606M -$2.2B -$2B -$2.7B -$3B
 
Beginning Cash (CF) $12.4B $9.9B $9.2B $10.5B $10.8B
Foreign Exchange Rate Adjustment -$101M -$28M $37M -$95M $121M
Additions / Reductions -$2.7B -$659M -$433M -$1.2B -$947M
Ending Cash (CF) $9.6B $9.2B $8.8B $9.2B $10B
 
Levered Free Cash Flow $1.3B $1.5B $1.6B $1.3B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.5B $9.5B $9.7B $11.8B $13.1B
Depreciation & Amoritzation $599M $755M $749M $824M $956M
Stock-Based Compensation $267M $282M $329M $460M $547M
Change in Accounts Receivable -$2B -$280M -$641M -$898M $122M
Change in Inventories -- -- -- -- --
Cash From Operations $6.8B $9.8B $11.3B $11.7B $15.5B
 
Capital Expenditures $643M $964M $1.2B $1.1B $1.2B
Cash Acquisitions -$4.4B -$1.1B -$313M -- --
Cash From Investing -$4.9B -$2B -$1.6B -$1.1B -$3.6B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.8B -$2B -$2.2B -$2.5B
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.6B $1.8B $65M $5.2B
Long-Term Debt Repaid -- -- -- -- -$2.1B
Repurchase of Common Stock -$4.4B -$7B -$9.2B -$8.1B -$11.6B
Other Financing Activities -$142M -$367M -$97M -$185M -$308M
Cash From Financing -$4.9B -$8.1B -$10.1B -$10.2B -$11.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3B -$320M -$377M $391M $778M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.2B $8.8B $10.2B $10.6B $14.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.8B $2.6B $2.4B $3B $3.3B
Depreciation & Amoritzation $163M $192M $191M $216M $275M
Stock-Based Compensation $65M $74M $108M $108M $129M
Change in Accounts Receivable -$70M $134M -$38M -$219M -$118M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.8B $1.9B $1.7B $2.4B
 
Capital Expenditures $144M $294M $352M $378M $357M
Cash Acquisitions -$3.4B -- -- -- --
Cash From Investing -$3.6B -$287M -$397M -$174M -$340M
 
Dividends Paid (Ex Special Dividend) -$439M -$479M -$545M -$616M -$694M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $843M $1.5B -- $1.2B
Long-Term Debt Repaid -- -- -- -- -$750M
Repurchase of Common Stock -$1.4B -$2.4B -$2.9B -$2B -$2.5B
Other Financing Activities -$116M -$138M -$74M -$170M -$277M
Cash From Financing -$606M -$2.2B -$2B -$2.7B -$3B
 
Beginning Cash (CF) $12.4B $9.9B $9.2B $10.5B $10.8B
Foreign Exchange Rate Adjustment -$101M -$28M $37M -$95M $121M
Additions / Reductions -$2.7B -$659M -$433M -$1.2B -$947M
Ending Cash (CF) $9.6B $9.2B $8.8B $9.2B $10B
 
Levered Free Cash Flow $1.3B $1.5B $1.6B $1.3B $2B

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

GET BETTER TRADE IDEAS

Popular

Why Did Cathie Wood Buy AMD?
Why Did Cathie Wood Buy AMD?

Noted tech investor Cathie Wood has used the recent stock…

Why Did Salesforce Stock Drop After a Strong Quarter?
Why Did Salesforce Stock Drop After a Strong Quarter?

Popular customer relationship management platform provider Salesforce (NYSE:CRM) has been…

Is Adobe Stock a Bargain With AI Tools Driving Growth?
Is Adobe Stock a Bargain With AI Tools Driving Growth?

The share price of American computer software company Adobe (NASDAQ:ADBE)…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
4
CABO alert for May 3

Cable One [CABO] is down 41.98% over the past day.

Buy
55
PDEX alert for May 3

Pro-Dex [PDEX] is down 32.02% over the past day.

Buy
91
TRUP alert for May 3

Trupanion [TRUP] is up 23.52% over the past day.

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

Show me the best stock