Financhill
Buy
72

MET Quote, Financials, Valuation and Earnings

Last price:
$84.15
Seasonality move :
3.58%
Day range:
$81.38 - $82.82
52-week range:
$67.30 - $89.05
Dividend yield:
2.65%
P/E ratio:
13.81x
P/S ratio:
0.84x
P/B ratio:
2.04x
Volume:
5.7M
Avg. volume:
3.4M
1-year change:
12.41%
Market cap:
$56.1B
Revenue:
$69.9B
EPS (TTM):
$5.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $66.8B $63.3B $67.8B $66.4B $69.9B
Revenue Growth (YoY) -2.84% -5.15% 7.1% -2.09% 5.26%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $5.8B $5.9B $6.2B $6B
Other Inc / (Exp) $495M $545M $520M $297M $356M
Operating Expenses $6.6B $6.4B $6.5B $6.8B $6.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $913M $920M $938M $1B $1B
EBT. Incl. Unusual Items $6.9B $8.5B $6.4B $2.2B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.6B $1.1B $560M $1.2B
Net Income to Company $5.4B $6.9B $5.3B $1.6B $4.4B
 
Minority Interest in Earnings -$11M -$21M -$18M -$24M -$18M
Net Income to Common Excl Extra Items $5.4B $6.9B $5.3B $1.6B $4.4B
 
Basic EPS (Cont. Ops) $5.72 $7.71 $6.35 $1.82 $5.98
Diluted EPS (Cont. Ops) $5.68 $7.65 $6.30 $1.81 $5.94
Weighted Average Basic Share $907.8M $862.7M $803.2M $757.7M $706.4M
Weighted Average Diluted Share $913.2M $869.4M $808.9M $762.3M $711.1M
 
EBITDA -- -- -- -- --
EBIT $7.8B $9.4B $7.3B $3.2B $6.7B
 
Revenue (Reported) $66.8B $63.3B $67.8B $66.4B $69.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.8B $9.4B $7.3B $3.2B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18.7B $16.5B $16.1B $19B $18.4B
Revenue Growth (YoY) 10.17% -11.83% -2% 17.99% -3.43%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $1.6B $1.7B $1.5B
Other Inc / (Exp) -$855M $132M $103M $93M $85M
Operating Expenses $1.8B $1.8B $1.7B $1.8B $1.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $230M $224M $248M $269M $259M
EBT. Incl. Unusual Items $164M $1.7B $2B $941M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $186M $445M $327M $106M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$6M -$3M -$7M -$4M
Net Income to Common Excl Extra Items $158M $1.5B $1.6B $607M $1.3B
 
Basic EPS (Cont. Ops) $0.14 $1.40 $1.69 $0.77 $1.78
Diluted EPS (Cont. Ops) $0.14 $1.39 $1.66 $0.77 $1.78
Weighted Average Basic Share $899.7M $837.5M $783.7M $738.5M $692.9M
Weighted Average Diluted Share $906M $845.1M $790M $743.1M $697.9M
 
EBITDA -- -- -- -- --
EBIT $394M $1.9B $2.3B $1.2B $1.6B
 
Revenue (Reported) $18.7B $16.5B $16.1B $19B $18.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $394M $1.9B $2.3B $1.2B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $66.7B $64.4B $67.8B $66.5B $70B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B -- $5.9B $6.2B $6B
Other Inc / (Exp) $495M $1.1B $520M $297M $356M
Operating Expenses $6.5B $7.8B $6.5B $6.8B $6.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $913M $692M $938M $1B $1B
EBT. Incl. Unusual Items $6.9B $8.5B $6.4B $2.2B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.6B $1.1B $560M $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$11M -$21M -$18M -$24M -$18M
Net Income to Common Excl Extra Items $5.4B $6.9B $5.3B $1.6B $4.4B
 
Basic EPS (Cont. Ops) $5.68 $7.42 $6.07 $1.83 $5.99
Diluted EPS (Cont. Ops) $5.64 $7.40 $6.00 $1.83 $5.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7.8B $9.2B $7.3B $3.2B $6.7B
 
Revenue (Reported) $66.7B $64.4B $67.8B $66.5B $70B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.8B $9.2B $7.3B $3.2B $6.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $64.4B $67.8B $66.5B $70B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5B $5.9B $6.2B $6B --
Other Inc / (Exp) $1.1B $520M $297M $356M --
Operating Expenses $7.8B $6.5B $6.8B $6.8B --
Operating Income -- -- -- -- --
 
Net Interest Expenses $692M $938M $1B $1B --
EBT. Incl. Unusual Items $8.5B $6.4B $2.2B $5.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.1B $560M $1.2B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$21M -$18M -$24M -$18M --
Net Income to Common Excl Extra Items $6.9B $5.3B $1.6B $4.4B --
 
Basic EPS (Cont. Ops) $7.42 $6.07 $1.83 $5.99 --
Diluted EPS (Cont. Ops) $7.40 $6.00 $1.83 $5.97 --
Weighted Average Basic Share $3.4B $3.2B $3B $2.8B --
Weighted Average Diluted Share $3.5B $3.2B $3B $2.8B --
 
EBITDA -- -- -- -- --
EBIT $9.2B $7.3B $3.2B $6.7B --
 
Revenue (Reported) $64.4B $67.8B $66.5B $70B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $9.2B $7.3B $3.2B $6.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.8B $20B $20.2B $20.6B $20.1B
Short Term Investments $358.7B $347.5B $281.7B $287.5B $80.5B
Accounts Receivable, Net $17.9B $17.1B $17.4B $29B $29.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $396.4B $384.8B $319.3B $347B $139.6B
 
Property Plant And Equipment -- -- -- $2B $1.9B
Long-Term Investments $382.6B $375.5B $307.5B $315.2B $314.7B
Goodwill $10.1B $9.5B $9.3B $9.2B $8.9B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $795.1B $759.7B $663.1B $687.6B $677.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $293M $241M $76M $119M $465M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $2.5B $562M $505M $850M
 
Long-Term Debt $17.8B $17.1B $17.7B $18.7B $18.2B
Capital Leases -- -- -- -- --
Total Liabilities $720.3B $692B $632.9B $657.3B $649.8B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $18.1B $10.9B -$22.6B -$19.2B -$21.2B
Common Equity $74.6B $67.5B $29.9B $30B $27.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $259M $267M $244M $238M $258M
Total Equity $74.8B $67.7B $30.1B $30.3B $27.7B
 
Total Liabilities and Equity $795.1B $759.7B $663.1B $687.6B $677.5B
Cash and Short Terms $378.5B $367.5B $301.9B $308.1B $100.6B
Total Debt $18.1B $17.4B $17.9B $18.8B $18.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.8B $20B $20.2B $20.6B $20.1B
Short Term Investments $358.7B $347.5B $281.7B $287.5B $80.5B
Accounts Receivable, Net $17.9B $17.1B $17.4B $29B $29.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $396.4B $384.8B $319.3B $347B $139.6B
 
Property Plant And Equipment -- -- -- $2B $1.9B
Long-Term Investments $382.6B $375.5B $307.5B $315.2B $314.7B
Goodwill $10.1B $9.5B $9.3B $9.2B $8.9B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $795.1B $759.7B $663.1B $687.6B $677.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $293M $241M $76M $119M $465M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $2.5B $562M $505M $850M
 
Long-Term Debt $17.8B $17.1B $17.7B $18.7B $18.2B
Capital Leases -- -- -- -- --
Total Liabilities $720.3B $692B $632.9B $657.3B $649.8B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $18.1B $10.9B -$22.6B -$19.2B -$21.2B
Common Equity -- -- -- -- --
Total Preferred Equity -$1B -- -- -- --
Minority Interest, Total $259M $267M $244M $238M $258M
Total Equity $74.8B $67.7B $30.1B $30.3B $27.7B
 
Total Liabilities and Equity $795.1B $759.7B $663.1B $687.6B $677.5B
Cash and Short Terms $378.5B $367.5B $301.9B $308.1B $100.6B
Total Debt $18.1B $17.4B $17.9B $18.8B $18.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.4B $6.9B $5.3B $1.6B $4.4B
Depreciation & Amoritzation $619M $694M $673M $718M $714M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $842M $362M $299M -$2B $460M
Change in Inventories -- -- -- -- --
Cash From Operations $11.6B $12.3B $13B $13.7B $14.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$3.1B $820M -$709M -$755M -$358M
Cash From Investing -$18.6B -$11.2B -$2.6B -$10.2B -$11.5B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$1.8B -$1.8B -$1.8B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $1.1B $29M $1B $2.7B $1.9B
Long-Term Debt Repaid -$99M -$582M -$85M -$1.9B -$2.7B
Repurchase of Common Stock -$2.2B -$4.8B -$3.3B -$3.1B -$3.2B
Other Financing Activities $8.2B $4.2B $5B $4.4B $2.9B
Cash From Financing $10.7B -$1.1B -$9.9B -$2.9B -$3.1B
 
Beginning Cash (CF) $16.6B $20.6B $20.1B $20.2B $20.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8B $34M $476M $535M -$26M
Ending Cash (CF) $19.8B $20.1B $20.2B $20.6B $20.1B
 
Levered Free Cash Flow $11.6B $12.3B $13B $13.7B $14.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.2B $5.1B $2.3B $5.2B $4.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$2.1B -$929M -$400M -$169M -$270M
Cash From Investing -$2.2B -$2.9B -$197M $576M -$5.4B
 
Dividends Paid (Ex Special Dividend) -$449M -$434M -$422M -$419M -$410M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $328M $159M
Long-Term Debt Repaid -$4M -$42M -$8M -$128M -$354M
Repurchase of Common Stock -$1.6B -$1.2B -$596M -$859M -$406M
Other Financing Activities -$479M -$38M $686M $1.3B $342M
Cash From Financing -$7B -$1.1B -$4.5B -$176M -$519M
 
Beginning Cash (CF) $24.4B $19.1B $22.2B $14.9B $21.8B
Foreign Exchange Rate Adjustment $157M -$86M $359M $145M -$425M
Additions / Reductions -$4B $1.1B -$2.4B $5.6B -$1.3B
Ending Cash (CF) $19.8B $20.1B $20.2B $20.6B $20.1B
 
Levered Free Cash Flow $5.2B $5.1B $2.3B $5.2B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.6B $12.3B $13B $13.7B $14.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$3.1B $820M -$709M -$755M -$358M
Cash From Investing -$18.6B -$11.2B -$2.6B -$10.2B -$11.5B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$1.8B -$1.8B -$1.8B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $1.1B -- $1B $2.7B $1.9B
Long-Term Debt Repaid -$99M -$582M -$85M -$1.9B -$2.7B
Repurchase of Common Stock -$2.2B -$4.8B -$3.3B -$3.1B -$3.2B
Other Financing Activities $8.2B $4.2B $5B $4.4B $2.9B
Cash From Financing $10.7B -$1.1B -$9.9B -$2.9B -$3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8B $34M $476M $535M -$26M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.6B $12.3B $13B $13.7B $14.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.3B $13B $13.7B $14.6B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $820M -$709M -$755M -$358M --
Cash From Investing -$11.2B -$2.6B -$10.2B -$11.5B --
 
Dividends Paid (Ex Special Dividend) -$1.8B -$1.8B -$1.8B -$1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29M $1B $2.7B $1.9B --
Long-Term Debt Repaid -$582M -$85M -$1.9B -$2.7B --
Repurchase of Common Stock -$4.8B -$3.3B -$3.1B -$3.2B --
Other Financing Activities $4.2B $5B $4.4B $2.9B --
Cash From Financing -$1.1B -$9.9B -$2.9B -$3.1B --
 
Beginning Cash (CF) $85B $86.4B $69B $83B --
Foreign Exchange Rate Adjustment -$478M -$397M -$91M -$545M --
Additions / Reductions $34M $476M $535M -$26M --
Ending Cash (CF) $84.6B $86.5B $69.4B $82.5B --
 
Levered Free Cash Flow $12.3B $13B $13.7B $14.6B --

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

GET BETTER TRADE IDEAS

Popular

Why Did Progressive Stock Go Down?
Why Did Progressive Stock Go Down?

Shares of insurance giant Progressive (NYSE:PGR) have fallen considerably over…

Why Did StoneCo Stock Go Up So Much?
Why Did StoneCo Stock Go Up So Much?

Brazilian fintech company StoneCo (NASDAQ:STNE) has been on a tear…

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock