Financhill
Sell
39

MA Quote, Financials, Valuation and Earnings

Last price:
$524.54
Seasonality move :
7.92%
Day range:
$523.81 - $533.19
52-week range:
$465.59 - $601.77
Dividend yield:
0.59%
P/E ratio:
34.08x
P/S ratio:
15.42x
P/B ratio:
60.54x
Volume:
5.1M
Avg. volume:
3.3M
1-year change:
1.08%
Market cap:
$478.5B
Revenue:
$28.2B
EPS (TTM):
$15.64
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% 23.41% 17.68% 13.08% 12.07%
 
Cost of Revenues $703M $848M $887M $940M $1B
Gross Profit $14.6B $18B $21.3B $24.2B $27.1B
Gross Profit Margin 95.41% 95.51% 96.01% 96.26% 96.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.6B $8B $8.9B $9.8B $11B
Other Inc / (Exp) -$23M $511M -$519M -$416M -$427M
Operating Expenses $6.5B $7.9B $8.8B $9.7B $11.1B
Operating Income $8.1B $10.2B $12.6B $14.5B $16B
 
Net Interest Expenses $380M $425M $465M $569M $639M
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 $13.92
Diluted EPS (Cont. Ops) $6.37 $8.76 $10.23 $11.83 $13.89
Weighted Average Basic Share $1B $988M $968M $944M $925M
Weighted Average Diluted Share $1B $992M $971M $946M $927M
 
EBITDA $8.8B $11B $13.5B $15.5B $17.1B
EBIT $8.1B $10.2B $12.6B $14.5B $16B
 
Revenue (Reported) $15.3B $18.9B $22.2B $25.1B $28.2B
Operating Income (Reported) $8.1B $10.2B $12.6B $14.5B $16B
Operating Income (Adjusted) $8.1B $10.2B $12.6B $14.5B $16B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5B $5.8B $6.5B $7.4B $8.6B
Revenue Growth (YoY) 29.92% 15.35% 13.79% 12.62% 16.95%
 
Cost of Revenues -- $185M $211M $225M $290M
Gross Profit -- $5.6B $6.3B $7.1B $8.3B
Gross Profit Margin -- 96.78% 96.78% 96.95% 96.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.3B $2.5B $3B $3.2B
Other Inc / (Exp) $163M -$166M $43M -$171M --
Operating Expenses -$2.7B $2.3B $2.5B $2.8B $3.1B
Operating Income $2.7B $3.3B $3.9B $4.3B $5.2B
 
Net Interest Expenses $109M $118M $149M $157M $184M
EBT. Incl. Unusual Items $2.8B $3.1B $3.8B $3.9B $5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $402M $573M $563M $603M $1.1B
Net Income to Company $2.4B $2.5B $3.2B $3.3B $3.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $2.5B $3.2B $3.3B $3.9B
 
Basic EPS (Cont. Ops) $2.45 $2.59 $3.40 $3.54 $4.35
Diluted EPS (Cont. Ops) $2.44 $2.58 $3.39 $3.53 $4.34
Weighted Average Basic Share $986M $965M $941M $923M $903M
Weighted Average Diluted Share $990M $968M $943M $925M $905M
 
EBITDA $2.9B $3.5B $4.1B $4.5B $5.5B
EBIT $2.7B $3.3B $3.9B $4.3B $5.2B
 
Revenue (Reported) $5B $5.8B $6.5B $7.4B $8.6B
Operating Income (Reported) $2.7B $3.3B $3.9B $4.3B $5.2B
Operating Income (Adjusted) $2.7B $3.3B $3.9B $4.3B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.8B $21.6B $24.4B $27.2B $31.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $755M $778M $871M $1.1B
Gross Profit $4B $20.9B $23.6B $26.4B $30.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6B $8.6B $9.5B $10.6B $11.9B
Other Inc / (Exp) $574M -$455M -$163M -$497M --
Operating Expenses -$5.5B $8.7B $9.5B $10.7B $11.8B
Operating Income $9.5B $12.2B $14.1B $15.7B $18.7B
 
Net Interest Expenses $424M $445M $548M $604M $739M
EBT. Incl. Unusual Items $9.7B $11.5B $13.4B $14.7B $17.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.7B $2.5B $2.4B $3.3B
Net Income to Company $8.1B $9.8B $10.9B $12.3B $14.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.1B $9.8B $10.9B $12.3B $14.3B
 
Basic EPS (Cont. Ops) $8.17 $10.05 $11.51 $13.25 $15.67
Diluted EPS (Cont. Ops) $8.13 $10.02 $11.48 $13.22 $15.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.2B $13B $14.8B $16.6B $19.7B
EBIT $9.5B $12.2B $14.1B $15.7B $18.7B
 
Revenue (Reported) $17.8B $21.6B $24.4B $27.2B $31.5B
Operating Income (Reported) $9.5B $12.2B $14.1B $15.7B $18.7B
Operating Income (Adjusted) $9.5B $12.2B $14.1B $15.7B $18.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.7B $16.4B $18.6B $20.7B $24B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $566M $594M $666M $846M
Gross Profit -- $15.8B $18B $20B $23.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $6.4B $7.1B $8B $8.8B
Other Inc / (Exp) $423M -$543M -$187M -$268M -$135M
Operating Expenses -$7.4B $6.5B $7.1B $8B $8.5B
Operating Income $7.4B $9.4B $10.9B $12B $14.7B
 
Net Interest Expenses $319M $339M $422M $457M $557M
EBT. Incl. Unusual Items $7.5B $8.6B $10.3B $11.4B $13.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.2B $1.9B $1.8B $2.8B
Net Income to Company $6.3B $7.4B $8.4B $9.5B $10.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.3B $7.4B $8.4B $9.5B $10.9B
 
Basic EPS (Cont. Ops) $6.37 $7.63 $8.88 $10.27 $12.02
Diluted EPS (Cont. Ops) $6.35 $7.60 $8.86 $10.25 $12.00
Weighted Average Basic Share $3B $2.9B $2.8B $2.8B $2.7B
Weighted Average Diluted Share $3B $2.9B $2.8B $2.8B $2.7B
 
EBITDA $7.9B $9.9B $11.5B $12.7B $15.5B
EBIT $7.4B $9.4B $10.9B $12B $14.7B
 
Revenue (Reported) $13.7B $16.4B $18.6B $20.7B $24B
Operating Income (Reported) $7.4B $9.4B $10.9B $12B $14.7B
Operating Income (Adjusted) $7.4B $9.4B $10.9B $12B $14.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.2B $8.5B $8B $9.2B $9.3B
Short Term Investments $483M $473M $400M $592M $330M
Accounts Receivable, Net $2.7B $3.1B $3.5B $4.2B $4B
Inventory -- -- -- -- --
Prepaid Expenses $1.2B $1.4B $1.4B $1.6B $1.9B
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 $2B $3B $2.8B $2.9B $3.1B
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 $12.7B $13.8B $14.4B $15B $18.1B
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 $11.2B $8.5B $8B $9.2B $9.3B
Total Debt $13.4B $14.5B $14.7B $16.3B $18.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.5B $8.6B $7.5B $11.4B $11.1B
Short Term Investments $510M $412M $602M $338M --
Accounts Receivable, Net $2.9B $3.2B $4B $4.2B $4.4B
Inventory -- -- -- -- --
Prepaid Expenses $1.5B $1.4B $1.6B $1.7B $2.4B
Other Current Assets $2.2B $3.4B $3.7B $5B --
Total Current Assets $15.4B $16.8B $17B $22.3B $23.2B
 
Property Plant And Equipment $1.9B $2B $2B $2.2B $2.3B
Long-Term Investments $2.7B $2.7B $2.7B $2B $3.1B
Goodwill $7.6B $7.2B $7.5B $7.7B --
Other Intangibles $3.6B $3.6B $4B $4.2B --
Other Long-Term Assets $4.3B $4.7B $5.5B $6.7B --
Total Assets $35.4B $37.6B $39.7B $47.2B $53.3B
 
Accounts Payable $557M $615M $589M $911M $935M
Accrued Expenses $6.4B $7.6B $7.7B $9.4B --
Current Portion Of Long-Term Debt $650M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.1B $3.9B $4.3B $5.9B --
Total Current Liabilities $11.6B $13.5B $14.5B $17.3B $20.7B
 
Long-Term Debt $13.2B $13.6B $14.2B $17.6B $19B
Capital Leases -- -- -- -- --
Total Liabilities $28.6B $31.2B $33.3B $39.7B $45.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$791M -$1.6B -$1.3B -$1.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $99M $82M $70M $58M $15M
Total Equity $6.8B $6.4B $6.4B $7.5B $7.9B
 
Total Liabilities and Equity $35.4B $37.6B $39.7B $47.2B $53.3B
Cash and Short Terms $7.5B $8.6B $7.5B $11.4B $11.1B
Total Debt $13.9B $14.5B $15.6B $18.4B $19B
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 $1.2B -$94M -$421M -$677M -$572M
Change in Inventories -- -- -- -- --
Cash From Operations $6.9B $9.3B $11.5B $11.7B $14.8B
 
Capital Expenditures $708M $814M $1.1B $1.1B $1.2B
Cash Acquisitions $1B $4.6B $317M -- $2.5B
Cash From Investing -$1.9B -$5.4B -$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 -$2.1B -$6.4B -$10.3B -$9.5B -$10.8B
 
Beginning Cash (CF) $10.7B $8B $7.6B $8.6B $8.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B -$2.7B -$401M $992M $314M
Ending Cash (CF) $14.1B $5.2B $7.1B $9.7B $9B
 
Levered Free Cash Flow $6.2B $8.5B $10.4B $10.6B $13.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4B $2.5B $3.2B $3.3B $3.9B
Depreciation & Amoritzation $188M $185M $211M $225M $290M
Stock-Based Compensation $89M $98M $131M $155M $177M
Change in Accounts Receivable -- -$69M -$216M $333M -$47M
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $3.9B $3.1B $5B $5.6B
 
Capital Expenditures $249M $277M $234M $270M $359M
Cash Acquisitions -$3M -- -- -- --
Cash From Investing -$132M -$308M -$522M -$256M -$374M
 
Dividends Paid (Ex Special Dividend) $434M $474M $538M $611M $687M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $284M $4M $3B --
Long-Term Debt Repaid -- -- -- -$336M --
Repurchase of Common Stock $1.6B $1.6B $1.9B $2.9B $3.3B
Other Financing Activities -$153M -$7M -$5M -$1M --
Cash From Financing -$2.1B -$1.7B -$2.4B -$857M -$4B
 
Beginning Cash (CF) $7B $8.2B $6.9B $11.1B $10.8B
Foreign Exchange Rate Adjustment -$56M -$185M -$86M $142M -$16M
Additions / Reductions $192M $1.7B $136M $4.1B $1.2B
Ending Cash (CF) $7.1B $9.7B $6.9B $15.3B $12B
 
Levered Free Cash Flow $2.3B $3.7B $2.9B $4.8B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.1B $9.8B $10.9B $12.3B $14.3B
Depreciation & Amoritzation $687M $755M $778M $871M $1.1B
Stock-Based Compensation $293M $305M $396M $504M $593M
Change in Accounts Receivable $81M -$1B -$579M -$94M -$935M
Change in Inventories -- -- -- -- --
Cash From Operations $8.3B $11.6B $10.7B $14B $17.3B
 
Capital Expenditures $737M $986M $1.2B $1.2B $1.2B
Cash Acquisitions $5.1B $685M $4M -- --
Cash From Investing -$5.9B -$1.7B -$1.5B -$938M -$3.6B
 
Dividends Paid (Ex Special Dividend) $1.7B $1.9B $2.1B $2.4B $2.7B
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.9B $1.6B $4B --
Long-Term Debt Repaid -- -- -- -$1.3B --
Repurchase of Common Stock $5.7B $7.6B $9.6B $9.4B $11.6B
Other Financing Activities -$295M -$154M -$93M -$183M --
Cash From Financing -$6.3B -$8.2B -$10.7B -$9.1B -$14B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8B $1.2B -$1.3B $4.2B -$308M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.5B $10.6B $9.5B $12.8B $16.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.3B $7.4B $8.4B $9.5B $10.9B
Depreciation & Amoritzation $537M $566M $594M $666M $846M
Stock-Based Compensation $241M $273M $374M $418M $485M
Change in Accounts Receivable $611M -$326M -$484M $99M -$264M
Change in Inventories -- -- -- -- --
Cash From Operations $6.1B $8.4B $7.6B $9.9B $12.5B
 
Capital Expenditures $586M $758M $819M $944M $925M
Cash Acquisitions $4.2B $313M -- -- --
Cash From Investing -$4.8B -$1.1B -$1.1B -$724M -$941M
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.6B $1.8B $2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.1B $1.6B $4B $1.2B
Long-Term Debt Repaid -- -- -- -$1.3B -$750M
Repurchase of Common Stock $4.6B $6.3B $7.2B $7.6B $8.2B
Other Financing Activities -$340M -$149M -$81M -$175M -$379M
Cash From Financing -$4.9B -$6.7B -$7.1B -$6.8B -$10B
 
Beginning Cash (CF) $21.6B $22.2B $20.8B $25.4B $28.4B
Foreign Exchange Rate Adjustment -$80M -$387M -$29M $75M $325M
Additions / Reductions -$3.7B $216M -$694M $2.5B $1.9B
Ending Cash (CF) $17.8B $22B $20.1B $28B $30.6B
 
Levered Free Cash Flow $5.6B $7.7B $6.8B $9B $11.5B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
69
INTC alert for Jan 23

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Buy
80
MTRN alert for Jan 23

Materion Corp. [MTRN] is down 9.13% over the past day.

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

Show me the best stock