Financhill
Sell
45

MET Quote, Financials, Valuation and Earnings

Last price:
$77.30
Seasonality move :
0.97%
Day range:
$76.14 - $77.58
52-week range:
$65.21 - $87.39
Dividend yield:
2.94%
P/E ratio:
16.41x
P/S ratio:
0.68x
P/B ratio:
1.78x
Volume:
3.1M
Avg. volume:
3.9M
1-year change:
-6.11%
Market cap:
$50.7B
Revenue:
$77.1B
EPS (TTM):
$4.71
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $69.7B $68.8B $66.9B $71B $77.1B
Revenue Growth (YoY) 2.71% -1.31% -2.71% 6.1% 8.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $545M $520M $297M $356M --
Operating Expenses -$7.6B -$7.3B -$3.2B -$6.7B -$5.7B
Operating Income $7.6B $7.3B $3.2B $6.7B $5.7B
 
Net Interest Expenses $920M $938M $1B $1B $1.1B
EBT. Incl. Unusual Items $8.1B $6.4B $2.2B $5.6B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.1B $560M $1.2B $1.3B
Net Income to Company $6.9B $5.3B $1.6B $4.4B --
 
Minority Interest in Earnings $21M $18M $24M $18M $24M
Net Income to Common Excl Extra Items $6.6B $5.3B $1.6B $4.4B $3.4B
 
Basic EPS (Cont. Ops) $7.36 $6.35 $1.82 $5.98 $4.82
Diluted EPS (Cont. Ops) $7.31 $6.30 $1.81 $5.94 $4.71
Weighted Average Basic Share $862.7M $803.2M $757.7M $706.4M $658.1M
Weighted Average Diluted Share $869.4M $808.9M $762.3M $711.1M $673.3M
 
EBITDA -- -- -- -- --
EBIT $8.1B $6.4B $2.2B $5.6B $4.7B
 
Revenue (Reported) $69.7B $68.8B $66.9B $71B $77.1B
Operating Income (Reported) $7.6B $7.3B $3.2B $6.7B $5.7B
Operating Income (Adjusted) $8.1B $6.4B $2.2B $5.6B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20.1B $15.6B $19B $18.7B $23.8B
Revenue Growth (YoY) 3.46% -22.31% 21.91% -1.9% 27.58%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $132M $103M $93M $85M --
Operating Expenses -$1.5B -$2.3B -$1.2B -$1.6B -$1.4B
Operating Income $1.5B $2.3B $1.2B $1.6B $1.4B
 
Net Interest Expenses $224M $248M $269M $259M $263M
EBT. Incl. Unusual Items $1.3B $2B $941M $1.4B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95M $445M $327M $106M $301M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $6M $3M $7M $4M $7M
Net Income to Common Excl Extra Items $1.2B $1.6B $614M $1.3B $816M
 
Basic EPS (Cont. Ops) $1.42 $1.97 $0.79 $1.80 $1.18
Diluted EPS (Cont. Ops) $1.39 $1.96 $0.77 $1.78 $1.17
Weighted Average Basic Share $827.6M $786.3M $730.8M $689.2M $658.1M
Weighted Average Diluted Share $845.2M $790.2M $743.4M $697.9M $662.2M
 
EBITDA -- -- -- -- --
EBIT $1.3B $2B $941M $1.4B $1.1B
 
Revenue (Reported) $20.1B $15.6B $19B $18.7B $23.8B
Operating Income (Reported) $1.5B $2.3B $1.2B $1.6B $1.4B
Operating Income (Adjusted) $1.3B $2B $941M $1.4B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $71.1B $68.8B $66.9B $71B $77.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $520M $297M $356M --
Operating Expenses -$9B -$7.3B -$3.2B -$6.7B -$5.7B
Operating Income $9B $7.3B $3.2B $6.7B $5.7B
 
Net Interest Expenses $920M $938M $1B $1B $1.1B
EBT. Incl. Unusual Items $8.1B $6.4B $2.2B $5.6B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.1B $560M $1.2B $1.3B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $21M $18M $24M $18M $24M
Net Income to Common Excl Extra Items $6.6B $5.3B $1.6B $4.4B $3.4B
 
Basic EPS (Cont. Ops) $7.38 $6.34 $1.85 $6.01 $4.74
Diluted EPS (Cont. Ops) $7.31 $6.30 $1.83 $5.96 $4.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.1B $6.4B $2.2B $5.6B $4.7B
 
Revenue (Reported) $71.1B $68.8B $66.9B $71B $77.1B
Operating Income (Reported) $9B $7.3B $3.2B $6.7B $5.7B
Operating Income (Adjusted) $8.1B $6.4B $2.2B $5.6B $4.7B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $68.8B $66.9B $71B $77.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $520M $297M $356M $151M --
Operating Expenses -$7.3B -$3.2B -$6.7B -$5.7B --
Operating Income $7.3B $3.2B $6.7B $5.7B --
 
Net Interest Expenses $938M $1B $1B $1.1B --
EBT. Incl. Unusual Items $6.4B $2.2B $5.6B $4.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $560M $1.2B $1.3B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $18M $24M $18M $24M --
Net Income to Common Excl Extra Items $5.3B $1.6B $4.4B $3.4B --
 
Basic EPS (Cont. Ops) $6.34 $1.85 $6.01 $4.74 --
Diluted EPS (Cont. Ops) $6.30 $1.83 $5.96 $4.71 --
Weighted Average Basic Share $3.2B $3B $2.8B $2.7B --
Weighted Average Diluted Share $3.2B $3B $2.8B $2.7B --
 
EBITDA -- -- -- -- --
EBIT $6.4B $2.2B $5.6B $4.7B --
 
Revenue (Reported) $68.8B $66.9B $71B $77.1B --
Operating Income (Reported) $7.3B $3.2B $6.7B $5.7B --
Operating Income (Adjusted) $6.4B $2.2B $5.6B $4.7B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $20B $20.2B $20.6B $20.1B $22B
Short Term Investments $347.5B $281.7B $287.5B $80.5B --
Accounts Receivable, Net $17.1B $17.4B $29B $29.8B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $55.4B $54.1B $69.1B $69.8B $79.1B
 
Property Plant And Equipment $2.7B -- -- -- --
Long-Term Investments $32.5B $33.7B $32.3B $32.2B --
Goodwill $9.5B $9.3B $9.2B $8.9B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $759.7B $663.1B $687.6B $677.5B $745.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $241M $76M $119M $465M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.3B $21.1B $17.7B $17.6B $17.5B
 
Long-Term Debt $17.9B $18.5B $19.3B $18.7B $19B
Capital Leases -- -- -- -- --
Total Liabilities $692B $632.9B $657.3B $649.8B $716.2B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $10.9B -$22.6B -$19.2B -$21.2B --
Common Equity $67.5B $29.9B $30B $27.4B $28.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $267M $244M $238M $258M $523M
Total Equity $67.7B $30.1B $30.3B $27.7B $28.9B
 
Total Liabilities and Equity $759.7B $663.1B $687.6B $677.5B $745.2B
Cash and Short Terms $367.5B $301.9B $308.1B $100.6B --
Total Debt $17.9B $18.5B $19.3B $18.7B $19B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $20B $20.2B $20.6B $20.1B $22B
Short Term Investments $347.5B $281.7B $287.5B $80.5B --
Accounts Receivable, Net $17.1B $17.4B $29B $29.8B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $55.4B $54.1B $69.1B $69.8B $79.1B
 
Property Plant And Equipment $2.7B -- -- -- --
Long-Term Investments $32.5B $33.7B $32.3B $32.2B --
Goodwill $9.5B $9.3B $9.2B $8.9B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $759.7B $663.1B $687.6B $677.5B $745.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $241M $76M $119M $465M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.3B $21.1B $17.7B $17.6B $17.5B
 
Long-Term Debt $17.9B $18.5B $19.3B $18.7B $19B
Capital Leases -- -- -- -- --
Total Liabilities $692B $632.9B $657.3B $649.8B $716.2B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $10.9B -$22.6B -$19.2B -$21.2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $267M $244M $238M $258M $523M
Total Equity $67.7B $30.1B $30.3B $27.7B $28.9B
 
Total Liabilities and Equity $759.7B $663.1B $687.6B $677.5B $745.2B
Cash and Short Terms $367.5B $301.9B $308.1B $100.6B --
Total Debt $17.9B $18.5B $19.3B $18.7B $19B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.9B $5.3B $1.6B $4.4B --
Depreciation & Amoritzation $694M $673M $718M $714M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $362M $299M -$2B $460M --
Change in Inventories -- -- -- -- --
Cash From Operations $12.8B $11.4B $14.3B $15.1B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
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 -$1.4B -$9.9B -$2.9B -$3.1B --
 
Beginning Cash (CF) $20B $20.2B $20.6B $20.1B $22B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$213M -$1.6B $983M -$53M --
Ending Cash (CF) $19.4B $18.2B $21.5B $19.5B --
 
Levered Free Cash Flow $12.8B $11.4B $14.3B $15.1B --
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 $5.6B $630M $5.7B $5.1B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9B -$197M $576M -$5.4B --
 
Dividends Paid (Ex Special Dividend) $434M $422M $419M $410M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $328M $159M --
Long-Term Debt Repaid -$42M -$8M -$128M -$354M --
Repurchase of Common Stock $1.2B $596M $859M $406M --
Other Financing Activities -$38M $686M $1.3B $342M --
Cash From Financing -$1.3B -$4.5B -$176M -$519M --
 
Beginning Cash (CF) $20B $20.2B $20.6B $20.1B $22B
Foreign Exchange Rate Adjustment -$86M $359M $145M -$425M --
Additions / Reductions $1.3B -$3.7B $6.3B -$1.2B --
Ending Cash (CF) $21.2B $16.9B $27.1B $18.5B --
 
Levered Free Cash Flow $5.6B $630M $5.7B $5.1B --
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 $12.8B $11.4B $14.3B $15.1B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
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 -- $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 -$1.4B -$9.9B -$2.9B -$3.1B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$213M -$1.6B $983M -$53M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.8B $11.4B $14.3B $15.1B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.4B $14.3B $15.1B $10B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6B -$10.2B -$11.5B -$11.3B --
 
Dividends Paid (Ex Special Dividend) $1.8B $1.8B $1.7B $1.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $2.7B $1.9B $2B --
Long-Term Debt Repaid -$85M -$1.9B -$2.7B -$1.2B --
Repurchase of Common Stock $3.3B $3.1B $3.2B $3.4B --
Other Financing Activities $5B $4.4B $2.9B $3.7B --
Cash From Financing -$9.9B -$2.9B -$3.1B $1.2B --
 
Beginning Cash (CF) $86.4B $69.4B $82.5B $85.8B --
Foreign Exchange Rate Adjustment -$397M -$91M -$545M $309M --
Additions / Reductions -$1.6B $983M -$53M $165M --
Ending Cash (CF) $84.4B $70.3B $81.9B $64.2B --
 
Levered Free Cash Flow $11.4B $14.3B $15.1B $10B --

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
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock