Financhill
Buy
61

MMC Quote, Financials, Valuation and Earnings

Last price:
$226.83
Seasonality move :
3.75%
Day range:
$227.83 - $231.26
52-week range:
$201.77 - $248.00
Dividend yield:
1.43%
P/E ratio:
27.99x
P/S ratio:
4.52x
P/B ratio:
8.00x
Volume:
1.9M
Avg. volume:
2.6M
1-year change:
12.2%
Market cap:
$112.6B
Revenue:
$24.5B
EPS (TTM):
$8.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.2B $19.8B $20.7B $22.7B $24.5B
Revenue Growth (YoY) 3.44% 15.07% 4.54% 9.73% 7.57%
 
Cost of Revenues $10.1B $11.4B $12.1B $13.1B $14B
Gross Profit $7.1B $8.4B $8.6B $9.6B $10.5B
Gross Profit Margin 41.19% 42.36% 41.74% 42.39% 42.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $235M $338M $256M $244M $280M
Operating Expenses $4B $4.1B $4.4B $4.4B $4.6B
Operating Income $3.1B $4.3B $4.3B $5.3B $5.8B
 
Net Interest Expenses $508M $442M $454M $500M $617M
EBT. Incl. Unusual Items $2.8B $4.2B $4.1B $5B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $747M $1B $995M $1.2B $1.4B
Net Income to Company $2B $3.2B $3.1B $3.8B $4.1B
 
Minority Interest in Earnings -$30M -$31M -$37M -$46M -$57M
Net Income to Common Excl Extra Items $2B $3.1B $3.1B $3.8B $4.1B
 
Basic EPS (Cont. Ops) $3.98 $6.20 $6.11 $7.60 $8.26
Diluted EPS (Cont. Ops) $3.94 $6.13 $6.04 $7.53 $8.18
Weighted Average Basic Share $506M $507M $499M $494M $492M
Weighted Average Diluted Share $512M $513M $505M $499M $496M
 
EBITDA $4B $5.4B $5.3B $6.3B $6.9B
EBIT $3.3B $4.7B $4.6B $5.6B $6.2B
 
Revenue (Reported) $17.2B $19.8B $20.7B $22.7B $24.5B
Operating Income (Reported) $3.1B $4.3B $4.3B $5.3B $5.8B
Operating Income (Adjusted) $3.3B $4.7B $4.6B $5.6B $6.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.1B $5.5B $5.9B $6.5B $7.1B
Revenue Growth (YoY) 9.29% 9.17% 6.76% 9.27% 9.08%
 
Cost of Revenues $2.8B $3.1B $3.2B $3.5B $3.9B
Gross Profit $2.3B $2.4B $2.7B $3B $3.2B
Gross Profit Margin 44.78% 44.13% 45.86% 46.39% 45.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $82M $88M $60M $68M $48M
Operating Expenses $918M $1B $991M $1.1B $1.2B
Operating Income $1.4B $1.4B $1.7B $1.9B $2B
 
Net Interest Expenses $118M $109M $122M $122M $226M
EBT. Incl. Unusual Items $1.3B $1.4B $1.7B $1.9B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $324M $338M $412M $447M $415M
Net Income to Company $998M $1.1B $1.3B $1.4B $1.4B
 
Minority Interest in Earnings -$15M -$15M -$17M -$24M -$31M
Net Income to Common Excl Extra Items $983M $1.1B $1.2B $1.4B $1.4B
 
Basic EPS (Cont. Ops) $1.93 $2.13 $2.50 $2.84 $2.81
Diluted EPS (Cont. Ops) $1.91 $2.10 $2.47 $2.82 $2.79
Weighted Average Basic Share $509M $503M $495M $492M $492M
Weighted Average Diluted Share $514M $509M $500M $497M $495M
 
EBITDA $1.6B $1.7B $2B $2.2B $2.3B
EBIT $1.4B $1.5B $1.8B $2B $2.1B
 
Revenue (Reported) $5.1B $5.5B $5.9B $6.5B $7.1B
Operating Income (Reported) $1.4B $1.4B $1.7B $1.9B $2B
Operating Income (Adjusted) $1.4B $1.5B $1.8B $2B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.7B $20.3B $21.1B $23.3B $25B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.4B $11.7B $12.2B $13.4B $14.4B
Gross Profit $7.3B $8.6B $8.9B $9.9B $10.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $255M $344M $228M $252M $260M
Operating Expenses $3.9B $4.2B $4.4B $4.4B $4.8B
Operating Income $3.4B $4.4B $4.6B $5.5B $5.9B
 
Net Interest Expenses $501M $433M $467M $500M $721M
EBT. Incl. Unusual Items $3.1B $4.3B $4.3B $5.2B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $831M $1B $1.1B $1.3B $1.3B
Net Income to Company $2.3B $3.3B $3.3B $4B $4.1B
 
Minority Interest in Earnings -$32M -$31M -$39M -$53M -$64M
Net Income to Common Excl Extra Items $2.2B $3.2B $3.2B $3.9B $4B
 
Basic EPS (Cont. Ops) $4.42 $6.39 $6.47 $7.94 $8.21
Diluted EPS (Cont. Ops) $4.38 $6.32 $6.39 $7.88 $8.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.4B $5.5B $5.5B $6.6B $7B
EBIT $3.6B $4.7B $4.8B $5.8B $6.2B
 
Revenue (Reported) $17.7B $20.3B $21.1B $23.3B $25B
Operating Income (Reported) $3.4B $4.4B $4.6B $5.5B $5.9B
Operating Income (Adjusted) $3.6B $4.7B $4.8B $5.8B $6.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.1B $5.5B $5.9B $6.5B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.1B $3.2B $3.5B $3.9B
Gross Profit $2.3B $2.4B $2.7B $3B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $82M $88M $60M $68M $48M
Operating Expenses $918M $1B $991M $1.1B $1.2B
Operating Income $1.4B $1.4B $1.7B $1.9B $2B
 
Net Interest Expenses $118M $109M $122M $122M $226M
EBT. Incl. Unusual Items $1.3B $1.4B $1.7B $1.9B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $324M $338M $412M $447M $415M
Net Income to Company $998M $1.1B $1.3B $1.4B $1.4B
 
Minority Interest in Earnings -$15M -$15M -$17M -$24M -$31M
Net Income to Common Excl Extra Items $983M $1.1B $1.2B $1.4B $1.4B
 
Basic EPS (Cont. Ops) $1.93 $2.13 $2.50 $2.84 $2.81
Diluted EPS (Cont. Ops) $1.91 $2.10 $2.47 $2.82 $2.79
Weighted Average Basic Share $509M $503M $495M $492M $492M
Weighted Average Diluted Share $514M $509M $500M $497M $495M
 
EBITDA $1.6B $1.7B $2B $2.2B $2.3B
EBIT $1.4B $1.5B $1.8B $2B $2.1B
 
Revenue (Reported) $5.1B $5.5B $5.9B $6.5B $7.1B
Operating Income (Reported) $1.4B $1.4B $1.7B $1.9B $2B
Operating Income (Adjusted) $1.4B $1.5B $1.8B $2B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.8B $1.4B $3.4B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7B $5.1B $5.3B $5.8B $6.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $740M $926M $1B $1.2B $1.3B
Total Current Assets $8.2B $8.3B $19B $21.7B $22.1B
 
Property Plant And Equipment $2.8B $2.7B $2.4B $2.4B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $15.5B $16.3B $16.3B $17.2B $23.3B
Other Intangibles $2.7B $2.8B $2.5B $2.6B $4.8B
Other Long-Term Assets $1.5B $1.5B $1.4B $1.6B $1.7B
Total Assets $33B $34.4B $44.1B $48B $56.5B
 
Accounts Payable $3.1B $3.2B $3.3B $3.4B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $517M $17M $268M $1.6B $519M
Current Portion Of Capital Lease Obligations $342M $332M $310M $312M $325M
Other Current Liabilities -- -- $10.7B $10.8B $11.3B
Total Current Liabilities $6.6B $6.7B $17.8B $19.8B $19.5B
 
Long-Term Debt $10.8B $10.9B $11.2B $11.8B $19.4B
Capital Leases -- -- -- -- --
Total Liabilities $23.8B $23.2B $33.4B $35.7B $42.9B
 
Common Stock $561M $561M $561M $561M $561M
Other Common Equity Adj -$5.1B -$4.6B -$5.3B -$5.3B -$6.2B
Common Equity $9.1B $11B $10.5B $12.2B $13.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $156M $213M $229M $179M $193M
Total Equity $9.3B $11.2B $10.7B $12.4B $13.5B
 
Total Liabilities and Equity $33B $34.4B $44.1B $48B $56.5B
Cash and Short Terms $2.1B $1.8B $1.4B $3.4B $2.4B
Total Debt $11.3B $11B $11.5B $13.5B $19.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.1B $772M $1B $1.5B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5B $5.5B $6B $6.5B $7.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $832M $1.1B $1.4B $1.2B $1.4B
Total Current Assets $7.5B $7.8B $9.1B $21.3B $22.5B
 
Property Plant And Equipment $2.7B $2.7B $2.5B $2.4B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $15.5B $16.3B $16.3B $17.3B $23.5B
Other Intangibles $2.6B $2.7B $2.5B $2.6B $4.7B
Other Long-Term Assets $1.5B $1.5B $1.5B $1.6B $1.7B
Total Assets $32.3B $33.7B $34.4B $47.6B $57B
 
Accounts Payable $2.9B $3.1B $3.4B $3.4B $3.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1B $366M $1.3B $1.1B $619M
Current Portion Of Capital Lease Obligations $342M $331M $306M $310M $327M
Other Current Liabilities -- -- -- $11.5B $11.6B
Total Current Liabilities $6.1B $6.6B $7.9B $18.7B $19.8B
 
Long-Term Debt $10.2B $10.6B $10.8B $12.3B $18.9B
Capital Leases -- -- -- -- --
Total Liabilities $22.7B $22.5B $23.2B $35B $42.7B
 
Common Stock $561M $561M $561M $561M $561M
Other Common Equity Adj -$5.2B -$4.7B -$5.2B -$5.5B -$5.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $162M $219M $243M $200M $203M
Total Equity $9.6B $11.2B $11.2B $12.6B $14.3B
 
Total Liabilities and Equity $32.3B $33.7B $34.4B $47.6B $57B
Cash and Short Terms $1.1B $772M $1B $1.5B $1.6B
Total Debt $11.3B $11.7B $13B $13.5B $20.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $3.2B $3.1B $3.8B $4.1B
Depreciation & Amoritzation $741M $747M $719M $713M $746M
Stock-Based Compensation $290M $348M $367M $363M $368M
Change in Accounts Receivable -$75M -$570M -$492M -$467M -$467M
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B $3.5B $3.5B $4.3B $4.3B
 
Capital Expenditures $348M $406M $470M $416M $316M
Cash Acquisitions -$549M -$775M -$453M -$993M -$8.5B
Cash From Investing -$793M -$1.2B -$850M -$1.4B -$8.8B
 
Dividends Paid (Ex Special Dividend) -$943M -$1B -$1.1B -$1.3B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $1.7B $743M $984M $2.3B $8.2B
Long-Term Debt Repaid -$2.5B -$1B -$365M -$412M -$1.6B
Repurchase of Common Stock -$132M -$1.2B -$2B -$1.2B -$900M
Other Financing Activities $796M $1B $1.3B -$773M $51M
Cash From Financing -$925M -$1.3B -$1B -$1.1B $4.5B
 
Beginning Cash (CF) $8.5B $10.7B $11.4B $12.1B $14.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B $1.1B $1.6B $1.7B -$64M
Ending Cash (CF) $10.7B $11.4B $12.1B $14.2B $13.7B
 
Levered Free Cash Flow $3B $3.1B $3B $3.8B $4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $998M $1.1B $1.3B $1.4B $1.4B
Depreciation & Amoritzation $197M $180M $169M $189M $227M
Stock-Based Compensation $78M $105M $99M $103M $112M
Change in Accounts Receivable -$404M -$429M -$775M -$742M -$599M
Change in Inventories -- -- -- -- --
Cash From Operations -$408M -$702M -$819M -$781M -$622M
 
Capital Expenditures $69M $122M $84M $87M $55M
Cash Acquisitions -- -$28M -$283M -$275M $7M
Cash From Investing -$67M -$159M -$368M -$368M $26M
 
Dividends Paid (Ex Special Dividend) -$237M -$272M -$296M -$354M -$405M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $825M $1.4B $1B $1B
Long-Term Debt Repaid -$4M -$4M -$4M -$1B -$505M
Repurchase of Common Stock -$205M -$634M -$300M -$300M -$300M
Other Financing Activities $150M $906M -$102M $641M -$104M
Cash From Financing -$261M $855M $773M $135M -$138M
 
Beginning Cash (CF) $10.7B $11.4B $12.1B $14.2B $13.7B
Foreign Exchange Rate Adjustment -$36M -$136M $152M -$228M $243M
Additions / Reductions -$736M -$6M -$414M -$1B -$734M
Ending Cash (CF) $9.9B $11.2B $11.8B $12.9B $13.2B
 
Levered Free Cash Flow -$477M -$824M -$903M -$868M -$677M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.3B $3.3B $3.3B $4B $4.1B
Depreciation & Amoritzation $755M $730M $708M $733M $784M
Stock-Based Compensation $296M $375M $361M $367M $377M
Change in Accounts Receivable -$166M -$595M -$838M -$434M -$324M
Change in Inventories -- -- -- -- --
Cash From Operations $3.6B $3.2B $3.3B $4.3B $4.5B
 
Capital Expenditures $299M $459M $432M $419M $284M
Cash Acquisitions -$356M -$803M -$708M -$985M -$8.2B
Cash From Investing -$615M -$1.3B -$1.1B -$1.4B -$8.4B
 
Dividends Paid (Ex Special Dividend) -$948M -$1.1B -$1.2B -$1.4B -$1.6B
Special Dividend Paid
Long-Term Debt Issued -$456M $1.6B $1.6B $1.9B $8.2B
Long-Term Debt Repaid -$2B -$1B -$365M -$1.4B -$1.1B
Repurchase of Common Stock -$225M -$1.6B -$1.6B -$1.2B -$900M
Other Financing Activities $996M $1.8B $289M -$30M -$694M
Cash From Financing -$2.5B -$181M -$1.1B -$1.8B $4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $471M $1.8B $1.2B $1.1B $216M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.3B $2.8B $2.9B $3.9B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $998M $1.1B $1.3B $1.4B $1.4B
Depreciation & Amoritzation $197M $180M $169M $189M $227M
Stock-Based Compensation $78M $105M $99M $103M $112M
Change in Accounts Receivable -$404M -$429M -$775M -$742M -$599M
Change in Inventories -- -- -- -- --
Cash From Operations -$408M -$702M -$819M -$781M -$622M
 
Capital Expenditures $69M $122M $84M $87M $55M
Cash Acquisitions -- -$28M -$283M -$275M $7M
Cash From Investing -$67M -$159M -$368M -$368M $26M
 
Dividends Paid (Ex Special Dividend) -$237M -$272M -$296M -$354M -$405M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $825M $1.4B $1B $1B
Long-Term Debt Repaid -$4M -$4M -$4M -$1B -$505M
Repurchase of Common Stock -$205M -$634M -$300M -$300M -$300M
Other Financing Activities $150M $906M -$102M $641M -$104M
Cash From Financing -$261M $855M $773M $135M -$138M
 
Beginning Cash (CF) $10.7B $11.4B $12.1B $14.2B $13.7B
Foreign Exchange Rate Adjustment -$36M -$136M $152M -$228M $243M
Additions / Reductions -$736M -$6M -$414M -$1B -$734M
Ending Cash (CF) $9.9B $11.2B $11.8B $12.9B $13.2B
 
Levered Free Cash Flow -$477M -$824M -$903M -$868M -$677M

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

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

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock