Financhill
Buy
54

MLM Quote, Financials, Valuation and Earnings

Last price:
$661.51
Seasonality move :
7.31%
Day range:
$650.73 - $664.23
52-week range:
$441.95 - $710.97
Dividend yield:
0.5%
P/E ratio:
35.14x
P/S ratio:
6.11x
P/B ratio:
3.97x
Volume:
594.9K
Avg. volume:
524.5K
1-year change:
43.01%
Market cap:
$39.8B
Revenue:
$6.2B
EPS (TTM):
$18.80
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.4B $6.2B $6.8B $5.7B $6.2B
Revenue Growth (YoY) 14.46% 13.79% 10.01% -16.46% 8.62%
 
Cost of Revenues $4.1B $4.7B $4.8B $4B $4.3B
Gross Profit $1.3B $1.4B $2B $1.6B $1.9B
Gross Profit Margin 24.69% 23.1% 29.84% 28.89% 30.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $351M $396.7M $442.8M $447M $443M
Other Inc / (Exp) -$33.5M $44M $50M $8M --
Operating Expenses $303M $207.5M $414.4M $435M $434M
Operating Income $1B $1.2B $1.6B $1.2B $1.5B
 
Net Interest Expenses $142.7M $169M $165.3M $169M $230M
EBT. Incl. Unusual Items $855.5M $1.1B $1.5B $2.4B $1.2B
Earnings of Discontinued Ops. $500K $10.5M -$30.9M $180M $147M
Income Tax Expense $153.2M $234.8M $292.5M $550M $236M
Net Income to Company $702.8M $866.8M $1.2B $2B $1.1B
 
Minority Interest in Earnings $300K -- $500K $1M --
Net Income to Common Excl Extra Items $702.1M $856.3M $1.2B $1.8B $990M
 
Basic EPS (Cont. Ops) $11.35 $13.91 $19.38 $32.49 $18.79
Diluted EPS (Cont. Ops) $11.31 $13.87 $19.32 $32.39 $18.76
Weighted Average Basic Share $62.4M $62.3M $61.9M $61.4M $60.5M
Weighted Average Diluted Share $62.6M $62.5M $62.1M $61.6M $60.6M
 
EBITDA $1.5B $1.7B $2.1B $1.7B $2B
EBIT $1B $1.2B $1.6B $1.2B $1.5B
 
Revenue (Reported) $5.4B $6.2B $6.8B $5.7B $6.2B
Operating Income (Reported) $1B $1.2B $1.6B $1.2B $1.5B
Operating Income (Adjusted) $1B $1.2B $1.6B $1.2B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $1.5B $1.6B $1.4B $1.5B
Revenue Growth (YoY) 26.86% -1.33% 8.92% -12.2% 8.64%
 
Cost of Revenues $1.1B $1.1B $1.1B $988M $1.1B
Gross Profit $346.7M $354.2M $483.5M $424M $468M
Gross Profit Margin 23.17% 23.99% 30.07% 30.03% 30.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.9M $100.7M $118.7M $105M $103M
Other Inc / (Exp) -$39.3M $10M $6M -$2M --
Operating Expenses $96.9M $88.9M $105.7M $130M $100M
Operating Income $249.8M $265.3M $377.8M $294M $368M
 
Net Interest Expenses $42.8M $42.6M $40.2M $50M $57M
EBT. Incl. Unusual Items $167.9M $233M $342.9M $293M $279M
Earnings of Discontinued Ops. $500K -$3.8M -$5.2M $46M $46M
Income Tax Expense $11.6M $45.4M $55.1M $45M $46M
Net Income to Company $156.9M $183.8M $282.6M $294M $279M
 
Minority Interest in Earnings $100K $200K $100K -- --
Net Income to Common Excl Extra Items $156.1M $187.6M $287.8M $248M $233M
 
Basic EPS (Cont. Ops) $2.60 $2.96 $4.66 $4.81 $4.63
Diluted EPS (Cont. Ops) $2.59 $2.95 $4.64 $4.80 $4.61
Weighted Average Basic Share $62.4M $62.1M $61.8M $61.1M $60.3M
Weighted Average Diluted Share $62.7M $62.3M $62M $61.3M $60.5M
 
EBITDA $381.5M $391M $506.4M $375M $476M
EBIT $249.8M $265.3M $377.8M $294M $368M
 
Revenue (Reported) $1.5B $1.5B $1.6B $1.4B $1.5B
Operating Income (Reported) $249.8M $265.3M $377.8M $294M $368M
Operating Income (Adjusted) $249.8M $265.3M $377.8M $294M $368M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.4B $6.2B $6.8B $6.1B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.7B $4.8B $4.3B $4.6B
Gross Profit $1.3B $1.4B $2B $1.7B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $351.1M $396.8M $442.7M $445M $452M
Other Inc / (Exp) -$33.4M $44M $52M $7M --
Operating Expenses $315.3M $207.5M $414.4M $466M $449M
Operating Income $1B $1.2B $1.6B $1.3B $1.5B
 
Net Interest Expenses $142.6M $169M $165.4M $168M $229M
EBT. Incl. Unusual Items $855.6M $1.1B $1.5B $2.5B $1.3B
Earnings of Discontinued Ops. $500K $10.5M -$31M $112M $99M
Income Tax Expense $153.4M $234.8M $292.4M $568M $250M
Net Income to Company $702.8M $866.8M $1.2B $2B $1.1B
 
Minority Interest in Earnings $300K -- $500K $1M --
Net Income to Common Excl Extra Items $701.7M $856.3M $1.2B $1.9B $1B
 
Basic EPS (Cont. Ops) $11.35 $13.91 $18.98 $32.44 $18.84
Diluted EPS (Cont. Ops) $11.31 $13.88 $18.92 $32.35 $18.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.7B $2.1B $1.8B $2.1B
EBIT $1B $1.2B $1.6B $1.3B $1.5B
 
Revenue (Reported) $5.4B $6.2B $6.8B $6.1B $6.5B
Operating Income (Reported) $1B $1.2B $1.6B $1.3B $1.5B
Operating Income (Adjusted) $1B $1.2B $1.6B $1.3B $1.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $6.2B $6.8B $6.1B $6.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $4.8B $4.3B $4.6B --
Gross Profit $1.4B $2B $1.7B $2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $396.8M $442.7M $445M $452M --
Other Inc / (Exp) $44M $52M $7M $16M --
Operating Expenses $207.5M $414.4M $466M $449M --
Operating Income $1.2B $1.6B $1.3B $1.5B --
 
Net Interest Expenses $169M $165.4M $168M $229M --
EBT. Incl. Unusual Items $1.1B $1.5B $2.5B $1.3B --
Earnings of Discontinued Ops. $10.5M -$31M $112M $99M --
Income Tax Expense $234.8M $292.4M $568M $250M --
Net Income to Company $866.8M $1.2B $2B $1.1B --
 
Minority Interest in Earnings -- $500K $1M -- --
Net Income to Common Excl Extra Items $856.3M $1.2B $1.9B $1B --
 
Basic EPS (Cont. Ops) $13.91 $18.98 $32.44 $18.84 --
Diluted EPS (Cont. Ops) $13.88 $18.92 $32.35 $18.80 --
Weighted Average Basic Share $249.2M $247.6M $245.5M $241.8M --
Weighted Average Diluted Share $249.9M $248.3M $246.2M $242.3M --
 
EBITDA $1.7B $2.1B $1.8B $2.1B --
EBIT $1.2B $1.6B $1.3B $1.5B --
 
Revenue (Reported) $6.2B $6.8B $6.1B $6.5B --
Operating Income (Reported) $1.2B $1.6B $1.3B $1.5B --
Operating Income (Adjusted) $1.2B $1.6B $1.3B $1.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $258.9M $1.1B $1.3B $670M $67M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $774M $770M $735M $670M $708M
Inventory $752.6M $873.7M $988.6M $1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $137.9M $80.7M $88M $71M --
Total Current Assets $2B $2.9B $3.9B $2.4B $3.2B
 
Property Plant And Equipment $6.8B $6.7B $6.6B $10B $10.7B
Long-Term Investments -- -- -- -- --
Goodwill $3.5B $3.6B $3.4B $3.8B --
Other Intangibles $1.1B $847.8M $698M $730M --
Other Long-Term Assets $1B $919.2M $561M $646M --
Total Assets $14.7B $15.3B $15.5B $18.6B $19.1B
 
Accounts Payable $356.2M $385M $343.3M $375M $389M
Accrued Expenses $134.6M $114.4M $143M $118M --
Current Portion Of Long-Term Debt -- $699.1M $400M $125M --
Current Portion Of Capital Lease Obligations $53.9M $52.1M $53M $56M --
Other Current Liabilities $149.5M $139.6M $178M $190M --
Total Current Liabilities $752.6M $1.4B $1.2B $1B $895M
 
Long-Term Debt $5.5B $4.9B $4.5B $5.8B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $8.2B $8.1B $7.4B $9.1B $9.1B
 
Common Stock $600K $600K $600K $1M $1M
Other Common Equity Adj -$97.6M -$38.5M -$49M -$13M --
Common Equity $6.5B $7.2B $8B $9.5B $10B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3M $2.3M $2.4M $3M $2M
Total Equity $6.5B $7.2B $8B $9.5B $10B
 
Total Liabilities and Equity $14.7B $15.3B $15.5B $18.6B $19.1B
Cash and Short Terms $258.9M $1.1B $1.3B $670M $67M
Total Debt $5.5B $5.6B $4.9B $5.9B $5.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $258.9M $1.1B $1.3B $670M $67M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $774M $770M $735M $670M $708M
Inventory $752.6M $873.7M $988.6M $1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $137.9M $80.7M $88M $71M --
Total Current Assets $2B $2.9B $3.9B $2.4B $3.2B
 
Property Plant And Equipment $6.8B $6.7B $6.6B $10B $10.7B
Long-Term Investments -- -- -- -- --
Goodwill $3.5B $3.6B $3.4B $3.8B --
Other Intangibles $1.1B $847.8M $698M $730M --
Other Long-Term Assets $1B $919.2M $561M $646M --
Total Assets $14.7B $15.3B $15.5B $18.6B $19.1B
 
Accounts Payable $356.2M $385M $343.3M $375M $389M
Accrued Expenses $134.6M $114.4M $143M $118M --
Current Portion Of Long-Term Debt -- $699.1M $400M $125M --
Current Portion Of Capital Lease Obligations $53.9M $52.1M $53M $56M --
Other Current Liabilities $149.5M $139.6M $178M $190M --
Total Current Liabilities $752.6M $1.4B $1.2B $1B $895M
 
Long-Term Debt $5.5B $4.9B $4.5B $5.8B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $8.2B $8.1B $7.4B $9.1B $9.1B
 
Common Stock $600K $600K $600K $1M $1M
Other Common Equity Adj -$97.6M -$38.5M -$49M -$13M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3M $2.3M $2.4M $3M $2M
Total Equity $6.5B $7.2B $8B $9.5B $10B
 
Total Liabilities and Equity $14.7B $15.3B $15.5B $18.6B $19.1B
Cash and Short Terms $258.9M $1.1B $1.3B $670M $67M
Total Debt $5.5B $5.6B $4.9B $5.9B $5.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $702.8M $866.8M $1.2B $2B $1.1B
Depreciation & Amoritzation $451.7M $506M $513.2M $573M $637M
Stock-Based Compensation $43M $42.7M $50M $58M $46M
Change in Accounts Receivable -$194.4M -$12.1M $31.4M $81M -$51M
Change in Inventories $73.2M -$131.7M -$188.7M -$52M -$30M
Cash From Operations $1.1B $991.2M $1.5B $1.5B $1.8B
 
Capital Expenditures $423.1M $481.8M $650.3M $855M $807M
Cash Acquisitions $3.1B -$11M -- $3.6B $685M
Cash From Investing -$3.5B -$483.8M $458.8M -$2.4B -$1.6B
 
Dividends Paid (Ex Special Dividend) $147.8M $159.1M $174M $189M $197M
Special Dividend Paid
Long-Term Debt Issued $2.9B -- -- $2.8B --
Long-Term Debt Repaid -$431.2M -$69M -$717M -$1.7B --
Repurchase of Common Stock -- $150M $150M $450M $450M
Other Financing Activities -$8.1M $1M -$1M -$4M --
Cash From Financing $2.3B -$407.5M -$1.1B $373M -$800M
 
Beginning Cash (CF) $258.9M $358.8M $1.3B $670M $67M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.5M $99.9M $923.5M -$612M -$603M
Ending Cash (CF) $213.4M $458.7M $2.2B $58M -$536M
 
Levered Free Cash Flow $714.6M $509.4M $878.1M $604M $978M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $156.9M $183.8M $282.6M $294M $279M
Depreciation & Amoritzation $131.7M $125.7M $128.6M $149M $157M
Stock-Based Compensation $10M $8.4M $11M $10M $4M
Change in Accounts Receivable $23.6M $225.8M $295.8M $234M $258M
Change in Inventories $8.1M -$44.7M -$58.4M -$4M -$40M
Cash From Operations $357.4M $430.5M $555.9M $686M $629M
 
Capital Expenditures $101.8M $172.7M $186.2M $233M $205M
Cash Acquisitions $2.3B -$11M -- $1.1B $108M
Cash From Investing -$2.4B -$159.4M $132.5M -$1.4B -$375M
 
Dividends Paid (Ex Special Dividend) $38.1M $41M $45.8M $48M $50M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100K -- -- $2.3B --
Long-Term Debt Repaid -$23.6M -$3.4M -$4M -$901M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M $1.3M -- -$3M --
Cash From Financing -$65.9M -$48M -$53.7M $1.3B -$257M
 
Beginning Cash (CF) $258.9M $358.8M $1.3B $670M $67M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1B $223.1M $634.7M $618M -$3M
Ending Cash (CF) -$1.9B $581.9M $1.9B $1.3B $64M
 
Levered Free Cash Flow $255.6M $257.8M $369.7M $453M $424M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $702.8M $866.8M $1.2B $2B $1.1B
Depreciation & Amoritzation $451.7M $506M $513.2M $573M $637M
Stock-Based Compensation $43M $42.7M $50M $58M $46M
Change in Accounts Receivable -$194.4M -$12.1M $31.4M $81M -$51M
Change in Inventories $73.2M -$131.7M -$188.7M -$52M -$30M
Cash From Operations $1.1B $991.2M $1.5B $1.5B $1.8B
 
Capital Expenditures $423.1M $481.8M $650.3M $855M $807M
Cash Acquisitions $3.1B -$11M -- $3.6B $685M
Cash From Investing -$3.5B -$483.8M $458.8M -$2.4B -$1.6B
 
Dividends Paid (Ex Special Dividend) $147.8M $159.1M $174M $189M $197M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$431.2M -$69M -$717M -$1.7B --
Repurchase of Common Stock -- $150M $150M $450M $450M
Other Financing Activities -- -- -- -$4M --
Cash From Financing $2.3B -$407.5M -$1.1B $373M -$800M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.5M $99.9M $923.5M -$612M -$603M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $714.6M $509.4M $878.1M $604M $978M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $866.8M $1.2B $2B $1.1B --
Depreciation & Amoritzation $506M $513.2M $573M $637M --
Stock-Based Compensation $42.7M $50M $58M $46M --
Change in Accounts Receivable -$12.1M $31.4M $81M -$51M --
Change in Inventories -$131.7M -$188.7M -$52M -$30M --
Cash From Operations $991.2M $1.5B $1.5B $1.8B --
 
Capital Expenditures $481.8M $650.3M $855M $807M --
Cash Acquisitions -$11M -- $3.6B $685M --
Cash From Investing -$483.8M $458.8M -$2.4B -$1.6B --
 
Dividends Paid (Ex Special Dividend) $159.1M $174M $189M $197M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.8B -- --
Long-Term Debt Repaid -$69M -$717M -$1.7B -$12M --
Repurchase of Common Stock $150M $150M $450M $450M --
Other Financing Activities $1M -$1M -$4M $1M --
Cash From Financing -$407.5M -$1.1B $373M -$800M --
 
Beginning Cash (CF) $1.5B $2.6B $3.5B $474M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.9M $923.5M -$612M -$603M --
Ending Cash (CF) $1.6B $3.5B $2.9B -$129M --
 
Levered Free Cash Flow $509.4M $878.1M $604M $978M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

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

Alerts

Buy
93
NBTX alert for Mar 5

Nanobiotix SA [NBTX] is down 2% over the past day.

Sell
45
MRNA alert for Mar 5

Moderna, Inc. [MRNA] is down 0.59% over the past day.

Buy
77
SSRM alert for Mar 5

SSR Mining, Inc. [SSRM] is down 3.97% over the past day.

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

Show me the best stock