Financhill
Sell
41

MA Quote, Financials, Valuation and Earnings

Last price:
$527.33
Seasonality move :
8.31%
Day range:
$527.15 - $543.00
52-week range:
$465.59 - $601.77
Dividend yield:
0.59%
P/E ratio:
32.54x
P/S ratio:
14.84x
P/B ratio:
61.99x
Volume:
3.7M
Avg. volume:
4.1M
1-year change:
-4.82%
Market cap:
$479.6B
Revenue:
$32.8B
EPS (TTM):
$16.52
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.9B $22.2B $25.1B $28.2B $32.8B
Revenue Growth (YoY) 23.41% 17.68% 13.08% 12.07% 16.45%
 
Cost of Revenues $848M $887M $940M $1B --
Gross Profit $18B $21.3B $24.2B $27.1B --
Gross Profit Margin 95.51% 96.01% 96.26% 96.3% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8B $8.9B $9.8B $11B $12.2B
Other Inc / (Exp) $511M -$519M -$416M -$427M --
Operating Expenses $7.9B $8.8B $9.7B $11.1B -$19.4B
Operating Income $10.2B $12.6B $14.5B $16B $19.4B
 
Net Interest Expenses $425M $465M $569M $639M $722M
EBT. Incl. Unusual Items $10.3B $11.7B $13.6B $15.3B $18.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.8B $2.4B $2.4B $3.6B
Net Income to Company $8.7B $9.9B $11.2B $12.9B $15B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.7B $9.9B $11.2B $12.9B $15B
 
Basic EPS (Cont. Ops) $8.79 $10.26 $11.86 $13.92 $16.54
Diluted EPS (Cont. Ops) $8.76 $10.23 $11.83 $13.89 $16.52
Weighted Average Basic Share $988M $968M $944M $925M $905M
Weighted Average Diluted Share $992M $971M $946M $927M $906M
 
EBITDA $11B $13.5B $15.5B $17.1B $20.5B
EBIT $10.2B $12.6B $14.5B $16B $19.4B
 
Revenue (Reported) $18.9B $22.2B $25.1B $28.2B $32.8B
Operating Income (Reported) $10.2B $12.6B $14.5B $16B $19.4B
Operating Income (Adjusted) $10.2B $12.6B $14.5B $16B $19.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.2B $5.8B $6.6B $7.5B $8.8B
Revenue Growth (YoY) 26.55% 11.53% 12.69% 14.16% 17.71%
 
Cost of Revenues $189M $184M $205M $231M --
Gross Profit $5B $5.6B $6.3B $7.3B --
Gross Profit Margin 96.38% 96.84% 96.87% 96.91% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.4B $2.7B $3B $3.4B
Other Inc / (Exp) $88M $24M -$229M -$159M --
Operating Expenses $2.2B $2.4B $2.7B $3.2B -$5.1B
Operating Income $2.8B $3.2B $3.7B $4B $5.1B
 
Net Interest Expenses $106M $126M $147M $182M $159M
EBT. Incl. Unusual Items $2.8B $3.1B $3.3B $3.9B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $444M $564M $530M $549M $816M
Net Income to Company $2.4B $2.5B $2.8B $3.3B $4.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $2.5B $2.8B $3.3B $4.1B
 
Basic EPS (Cont. Ops) $2.42 $2.63 $2.98 $3.64 $4.53
Diluted EPS (Cont. Ops) $2.41 $2.62 $2.97 $3.64 $4.52
Weighted Average Basic Share $982M $960M $936M $917M $897M
Weighted Average Diluted Share $986M $963M $939M $919M $898M
 
EBITDA $3B $3.4B $3.9B $4.2B $5.4B
EBIT $2.8B $3.2B $3.7B $4B $5.1B
 
Revenue (Reported) $5.2B $5.8B $6.6B $7.5B $8.8B
Operating Income (Reported) $2.8B $3.2B $3.7B $4B $5.1B
Operating Income (Adjusted) $2.8B $3.2B $3.7B $4B $5.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.9B $22.2B $25.1B $28.2B $32.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $750M $799M $897M --
Gross Profit $5B $21.5B $24.3B $27.3B $23.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8B $8.9B $9.8B $11B $12.2B
Other Inc / (Exp) $511M -$519M -$416M -$427M --
Operating Expenses -$5.2B $8.9B $9.8B $11.2B $3.4B
Operating Income $10.2B $12.6B $14.5B $16B $19.7B
 
Net Interest Expenses $425M $465M $569M $639M $716M
EBT. Incl. Unusual Items $10.3B $11.7B $13.6B $15.3B $18.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.8B $2.4B $2.4B $3.6B
Net Income to Company $8.7B $9.9B $11.2B $12.9B $15B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.7B $9.9B $11.2B $12.9B $15B
 
Basic EPS (Cont. Ops) $8.80 $10.26 $11.87 $13.91 $16.55
Diluted EPS (Cont. Ops) $8.76 $10.23 $11.83 $13.89 $16.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.9B $13.3B $15.3B $16.9B $20.9B
EBIT $10.2B $12.6B $14.5B $16B $19.7B
 
Revenue (Reported) $18.9B $22.2B $25.1B $28.2B $32.8B
Operating Income (Reported) $10.2B $12.6B $14.5B $16B $19.7B
Operating Income (Adjusted) $10.2B $12.6B $14.5B $16B $19.7B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $22.2B $25.1B $28.2B $32.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $750M $799M $897M $846M --
Gross Profit $21.5B $24.3B $27.3B $23.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.9B $9.8B $11B $12.2B --
Other Inc / (Exp) -$519M -$416M -$427M -$135M --
Operating Expenses $8.9B $9.8B $11.2B $3.4B --
Operating Income $12.6B $14.5B $16B $19.7B --
 
Net Interest Expenses $465M $569M $639M $716M --
EBT. Incl. Unusual Items $11.7B $13.6B $15.3B $18.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $2.4B $2.4B $3.6B --
Net Income to Company $9.9B $11.2B $12.9B $15B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.9B $11.2B $12.9B $15B --
 
Basic EPS (Cont. Ops) $10.26 $11.87 $13.91 $16.55 --
Diluted EPS (Cont. Ops) $10.23 $11.83 $13.89 $16.52 --
Weighted Average Basic Share $3.9B $3.8B $3.7B $3.6B --
Weighted Average Diluted Share $3.9B $3.8B $3.7B $3.6B --
 
EBITDA $13.3B $15.3B $16.9B $20.9B --
EBIT $12.6B $14.5B $16B $19.7B --
 
Revenue (Reported) $22.2B $25.1B $28.2B $32.8B --
Operating Income (Reported) $12.6B $14.5B $16B $19.7B --
Operating Income (Adjusted) $12.6B $14.5B $16B $19.7B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $8.5B $8B $9.2B $9.3B $11.5B
Short Term Investments $473M $400M $592M $330M --
Accounts Receivable, Net $3.1B $3.5B $4.2B $4B $4.6B
Inventory -- -- -- -- --
Prepaid Expenses $1.4B $1.4B $1.6B $1.9B --
Other Current Assets $3.5B $3.6B $3.8B $4.8B --
Total Current Assets $16.9B $16.6B $19B $19.7B $23.6B
 
Property Plant And Equipment $1.9B $2B $2.1B $2.1B $2.3B
Long-Term Investments $3B $2.8B $2.9B $3.1B --
Goodwill $7.7B $7.5B $7.7B $9.2B --
Other Intangibles $3.7B $3.9B $4.1B $5.5B --
Other Long-Term Assets $4.5B $5.2B $5.8B $7.4B --
Total Assets $37.7B $38.7B $42.4B $48.1B $54.2B
 
Accounts Payable $738M $926M $834M $929M $999M
Accrued Expenses $7.1B $8.6B $8.8B $10.9B --
Current Portion Of Long-Term Debt -- -- -- $750M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.2B $4.1B $4.9B $6.2B --
Total Current Liabilities $13.2B $14.2B $16.3B $19.2B $22.8B
 
Long-Term Debt $13.8B $14.4B $15B $18.1B $18.3B
Capital Leases -- -- -- -- --
Total Liabilities $30.3B $32.3B $35.5B $41.6B $46.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$809M -$1.3B -$1.1B -$1.4B --
Common Equity $7.3B $6.3B $6.9B $6.5B $7.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $100M $79M $68M $30M $9M
Total Equity $7.4B $6.4B $7B $6.5B $7.7B
 
Total Liabilities and Equity $37.7B $38.7B $42.4B $48.1B $54.2B
Cash and Short Terms $8.5B $8B $9.2B $9.3B $11.5B
Total Debt $14.5B $14.7B $16.3B $18.9B $19B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $8.5B $8B $9.2B $9.3B $11.5B
Short Term Investments $473M $400M $592M $330M --
Accounts Receivable, Net $3.1B $3.5B $4.2B $4B $4.6B
Inventory -- -- -- -- --
Prepaid Expenses $1.4B $1.4B $1.6B $1.9B --
Other Current Assets $3.5B $3.6B $3.8B $4.8B --
Total Current Assets $16.9B $16.6B $19B $19.7B $23.6B
 
Property Plant And Equipment $1.9B $2B $2.1B $2.1B $2.3B
Long-Term Investments $3B $2.8B $2.9B $3.1B --
Goodwill $7.7B $7.5B $7.7B $9.2B --
Other Intangibles $3.7B $3.9B $4.1B $5.5B --
Other Long-Term Assets $4.5B $5.2B $5.8B $7.4B --
Total Assets $37.7B $38.7B $42.4B $48.1B $54.2B
 
Accounts Payable $738M $926M $834M $929M $999M
Accrued Expenses $7.1B $8.6B $8.8B $10.9B --
Current Portion Of Long-Term Debt -- -- -- $750M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.2B $4.1B $4.9B $6.2B --
Total Current Liabilities $13.2B $14.2B $16.3B $19.2B $22.8B
 
Long-Term Debt $13.8B $14.4B $15B $18.1B $18.3B
Capital Leases -- -- -- -- --
Total Liabilities $30.3B $32.3B $35.5B $41.6B $46.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$809M -$1.3B -$1.1B -$1.4B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $100M $79M $68M $30M $9M
Total Equity $7.4B $6.4B $7B $6.5B $7.7B
 
Total Liabilities and Equity $37.7B $38.7B $42.4B $48.1B $54.2B
Cash and Short Terms $8.5B $8B $9.2B $9.3B $11.5B
Total Debt $14.5B $14.7B $16.3B $18.9B $19B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $8.7B $9.9B $11.2B $12.9B $15B
Depreciation & Amoritzation $726M $750M $799M $897M $1.1B
Stock-Based Compensation $273M $295M $460M $526M $597M
Change in Accounts Receivable -$94M -$421M -$677M -$572M -$440M
Change in Inventories -- -- -- -- --
Cash From Operations $9.3B $11.5B $11.7B $14.8B $17.4B
 
Capital Expenditures $814M $1.1B $1.1B $1.2B $1.2B
Cash Acquisitions $4.6B $317M -- $2.5B --
Cash From Investing -$5.4B -$1.5B -$1.4B -$3.4B -$1.4B
 
Dividends Paid (Ex Special Dividend) $1.7B $1.9B $2.2B $2.4B $2.8B
Special Dividend Paid
Long-Term Debt Issued $2B $1.1B $1.6B $4B --
Long-Term Debt Repaid -$650M -$724M -- -$1.3B --
Repurchase of Common Stock $5.9B $8.8B $9B $11B $11.7B
Other Financing Activities -$345M -$161M -$89M -$201M --
Cash From Financing -$6.4B -$10.3B -$9.5B -$10.8B -$14.2B
 
Beginning Cash (CF) $8B $7.6B $8.6B $8.9B $11.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7B -$401M $992M $314M $2.2B
Ending Cash (CF) $5.2B $7.1B $9.7B $9B $13.7B
 
Levered Free Cash Flow $8.5B $10.4B $10.6B $13.6B $16.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.4B $2.5B $2.8B $3.3B $4.1B
Depreciation & Amoritzation $189M $184M $205M $231M $297M
Stock-Based Compensation $32M $22M $86M $108M $112M
Change in Accounts Receivable -$705M -$95M -$193M -$671M -$176M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $3.1B $4.1B $4.8B $4.9B
 
Capital Expenditures $228M $339M $269M $250M $290M
Cash Acquisitions $372M $4M -- -- --
Cash From Investing -$571M -$354M -$214M -$2.7B -$421M
 
Dividends Paid (Ex Special Dividend) $434M $473M $534M $606M $684M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $742M -$4M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.3B $2.4B $1.8B $3.5B $3.6B
Other Financing Activities -$5M -$12M -$8M -$26M --
Cash From Financing -$1.5B -$3.6B -$2.4B -$4B -$4.2B
 
Beginning Cash (CF) $8B $7.6B $8.6B $8.9B $11.1B
Foreign Exchange Rate Adjustment -$73M $284M $157M -$274M $8M
Additions / Reductions $1B -$617M $1.7B -$2.2B $336M
Ending Cash (CF) $9B $7.3B $10.4B $6.5B $11.5B
 
Levered Free Cash Flow $2.9B $2.7B $3.8B $4.6B $4.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $8.7B $9.9B $11.2B $12.9B $15B
Depreciation & Amoritzation $726M $750M $799M $897M $1.1B
Stock-Based Compensation $273M $295M $460M $526M $597M
Change in Accounts Receivable -$94M -$421M -$677M -$572M -$440M
Change in Inventories -- -- -- -- --
Cash From Operations $9.3B $11.5B $11.7B $14.8B $17.4B
 
Capital Expenditures $814M $1.1B $1.1B $1.2B $1.2B
Cash Acquisitions $4.6B $317M -- -- --
Cash From Investing -$5.4B -$1.5B -$1.4B -$3.4B -$1.4B
 
Dividends Paid (Ex Special Dividend) $1.7B $1.9B $2.2B $2.4B $2.8B
Special Dividend Paid
Long-Term Debt Issued $2B $1.1B $1.6B $4B --
Long-Term Debt Repaid -- -- -- -$1.3B --
Repurchase of Common Stock $5.9B $8.8B $9B $11B $11.7B
Other Financing Activities -$345M -$161M -$89M -$201M --
Cash From Financing -$6.4B -$10.3B -$9.5B -$10.8B -$14.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7B -$401M $992M $314M $2.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.5B $10.4B $10.6B $13.6B $16.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $9.9B $11.2B $12.9B $15B --
Depreciation & Amoritzation $750M $799M $897M $1.1B --
Stock-Based Compensation $295M $460M $526M $597M --
Change in Accounts Receivable -$421M -$677M -$572M -$440M --
Change in Inventories -- -- -- -- --
Cash From Operations $11.5B $11.7B $14.8B $17.4B --
 
Capital Expenditures $1.1B $1.1B $1.2B $1.2B --
Cash Acquisitions $317M -- -- -- --
Cash From Investing -$1.5B -$1.4B -$3.4B -$1.4B --
 
Dividends Paid (Ex Special Dividend) $1.9B $2.2B $2.4B $2.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $1.6B $4B $1.2B --
Long-Term Debt Repaid -- -- -$1.3B -$750M --
Repurchase of Common Stock $8.8B $9B $11B $11.7B --
Other Financing Activities -$161M -$89M -$201M -$379M --
Cash From Financing -$10.3B -$9.5B -$10.8B -$14.2B --
 
Beginning Cash (CF) $29.8B $29.4B $34.4B $39.6B --
Foreign Exchange Rate Adjustment -$103M $128M -$199M $333M --
Additions / Reductions -$401M $992M $314M $2.2B --
Ending Cash (CF) $29.3B $30.5B $34.5B $42.1B --
 
Levered Free Cash Flow $10.4B $10.6B $13.6B $16.2B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
66
DIOD alert for Feb 13

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock