Financhill
Buy
54

MMC Quote, Financials, Valuation and Earnings

Last price:
$185.57
Seasonality move :
2.25%
Day range:
$185.49 - $187.44
52-week range:
$174.18 - $248.00
Dividend yield:
1.85%
P/E ratio:
22.25x
P/S ratio:
3.47x
P/B ratio:
6.00x
Volume:
1.2M
Avg. volume:
2.6M
1-year change:
-12.66%
Market cap:
$90.9B
Revenue:
$24.4B
EPS (TTM):
$8.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.2B $19.9B $20.7B $22.8B $24.4B
Revenue Growth (YoY) 3.17% 15.57% 4.33% 9.73% 7.28%
 
Cost of Revenues $10.1B $11.4B $12.1B $13.1B $14B
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $235M $338M $256M $244M $280M
Operating Expenses -$3.6B -$4.7B -$4.9B -$6B -$6.1B
Operating Income $3.6B $4.7B $4.9B $6B $6.1B
 
Net Interest Expenses $515M $444M $469M $578M $700M
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 $3.2B $3.1B $3.8B $4.1B
 
Basic EPS (Cont. Ops) $3.98 $6.20 $6.11 $7.60 $8.25
Diluted EPS (Cont. Ops) $3.94 $6.13 $6.04 $7.53 $8.19
Weighted Average Basic Share $506M $507M $499M $494M $492M
Weighted Average Diluted Share $512M $513M $505M $499M $496M
 
EBITDA $4.3B $5.5B $5.7B $6.7B $6.9B
EBIT $3.6B $4.7B $4.9B $6B $6.1B
 
Revenue (Reported) $17.2B $19.9B $20.7B $22.8B $24.4B
Operating Income (Reported) $3.6B $4.7B $4.9B $6B $6.1B
Operating Income (Adjusted) $3.6B $4.7B $4.9B $6B $6.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.6B $4.8B $5.4B $5.7B $6.4B
Revenue Growth (YoY) 16.24% 3.76% 12.88% 5.85% 11.72%
 
Cost of Revenues $2.9B $2.9B $3.3B $3.4B --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $82M $56M $63M $69M --
Operating Expenses -$904M -$900M -$1.1B -$1.3B -$1.4B
Operating Income $904M $900M $1.1B $1.3B $1.4B
 
Net Interest Expenses $107M $118M $145M $154M $237M
EBT. Incl. Unusual Items $716M $733M $930M $1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $174M $181M $192M $283M $253M
Net Income to Company $542M $552M $738M $752M $757M
 
Minority Interest in Earnings $5M $6M $8M $5M $10M
Net Income to Common Excl Extra Items $542M $552M $738M $752M $757M
 
Basic EPS (Cont. Ops) $1.06 $1.10 $1.48 $1.52 $1.52
Diluted EPS (Cont. Ops) $1.05 $1.09 $1.46 $1.51 $1.51
Weighted Average Basic Share $506M $498M $494M $492M $491M
Weighted Average Diluted Share $513M $503M $499M $496M $494M
 
EBITDA $1.1B $1.1B $1.3B $1.4B $1.6B
EBIT $904M $900M $1.1B $1.3B $1.4B
 
Revenue (Reported) $4.6B $4.8B $5.4B $5.7B $6.4B
Operating Income (Reported) $904M $900M $1.1B $1.3B $1.4B
Operating Income (Adjusted) $904M $900M $1.1B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.2B $20.8B $22.3B $23.9B $26.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.2B $11.9B $12.9B $13.6B --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $349M $289M $237M $262M --
Operating Expenses -$4.5B -$4.9B -$5.6B -$6.4B -$6.8B
Operating Income $4.5B $4.9B $5.6B $6.4B $6.8B
 
Net Interest Expenses $463M $451M $554M $620M $956M
EBT. Incl. Unusual Items $3.8B $4.4B $4.6B $5.5B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $1B $1.1B $1.4B $1.3B
Net Income to Company $2.7B $3.4B $3.5B $4.1B $4.2B
 
Minority Interest in Earnings $32M $36M $42M $53M $74M
Net Income to Common Excl Extra Items $2.7B $3.4B $3.5B $4.1B $4.2B
 
Basic EPS (Cont. Ops) $5.34 $6.75 $7.00 $8.18 $8.39
Diluted EPS (Cont. Ops) $5.29 $6.67 $6.94 $8.11 $8.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.2B $5.6B $6.3B $7.1B $7.7B
EBIT $4.5B $4.9B $5.6B $6.4B $6.8B
 
Revenue (Reported) $19.2B $20.8B $22.3B $23.9B $26.5B
Operating Income (Reported) $4.5B $4.9B $5.6B $6.4B $6.8B
Operating Income (Adjusted) $4.5B $4.9B $5.6B $6.4B $6.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.7B $15.6B $17.2B $18.4B $20.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5B $9B $9.8B $10.4B $7.7B
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $254M $205M $186M $204M $103M
Operating Expenses -$3.7B -$3.9B -$4.6B -$5.1B -$5.5B
Operating Income $3.7B $3.9B $4.6B $5.1B $5.5B
 
Net Interest Expenses $335M $342M $427M $469M $725M
EBT. Incl. Unusual Items $3.2B $3.5B $4B $4.5B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $880M $853M $941M $1.2B $1.1B
Net Income to Company $2.4B $2.6B $3B $3.3B $3.4B
 
Minority Interest in Earnings $27M $32M $37M $44M $61M
Net Income to Common Excl Extra Items $2.4B $2.6B $3B $3.3B $3.4B
 
Basic EPS (Cont. Ops) $4.61 $5.16 $6.06 $6.65 $6.79
Diluted EPS (Cont. Ops) $4.56 $5.10 $6.01 $6.59 $6.75
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $4.3B $4.5B $5.1B $5.6B $6.2B
EBIT $3.7B $3.9B $4.6B $5.1B $5.5B
 
Revenue (Reported) $14.7B $15.6B $17.2B $18.4B $20.4B
Operating Income (Reported) $3.7B $3.9B $4.6B $5.1B $5.5B
Operating Income (Adjusted) $3.7B $3.9B $4.6B $5.1B $5.5B
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 $8.3B $21.7B $22.1B
 
Property Plant And Equipment $2.8B $2.7B $2.4B $2.4B $2.4B
Long-Term Investments $466M $399M $377M $444M $458M
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 $33.5B $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 $7.2B $19.8B $19.5B
 
Long-Term Debt $12.7B $12.8B $12.9B $13.5B $21B
Capital Leases -- -- -- -- --
Total Liabilities $23.8B $23.2B $22.7B $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 $33.5B $48B $56.5B
Cash and Short Terms $2.1B $1.8B $1.4B $3.4B $2.4B
Total Debt $13.2B $12.8B $13.2B $15.1B $21.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $802M $2.9B $1.8B $2.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.2B $5.3B $5.9B $6.8B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $855M $953M $1B $1.1B --
Total Current Assets $7.9B $7.6B $22.3B $22.3B $23.7B
 
Property Plant And Equipment $2.7B $2.5B $2.4B $2.4B $2.3B
Long-Term Investments $521M $375M $423M $472M $510M
Goodwill $15.6B $15.6B $16.7B $18.2B --
Other Intangibles $2.6B $2.4B $2.5B $2.7B --
Other Long-Term Assets $1.5B $1.4B $1.5B $1.6B --
Total Assets $33B $32B $48B $49.9B $58.8B
 
Accounts Payable $2.8B $2.9B $3.1B $3.1B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $516M $367M $1.9B $518M --
Current Portion Of Capital Lease Obligations $339M $298M $303M $313M --
Other Current Liabilities -- -- $11.8B $11.9B --
Total Current Liabilities $6.7B $7.3B $20.6B $19.6B $21.1B
 
Long-Term Debt $12.1B $12B $13.4B $13.9B $19.8B
Capital Leases -- -- -- -- --
Total Liabilities $23.1B $22.2B $36.4B $36B $43.4B
 
Common Stock $561M $561M $561M $561M $561M
Other Common Equity Adj -$5.3B -$6B -$5.5B -$5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $154M $226M $180M $194M $206M
Total Equity $9.9B $9.8B $11.6B $13.9B $15.4B
 
Total Liabilities and Equity $33B $32B $48B $49.9B $58.8B
Cash and Short Terms $1.4B $802M $2.9B $1.8B $2.5B
Total Debt $12.6B $13B $15.3B $14.5B $21.1B
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 -$252M -$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 $668M $859M $572M $993M $8.5B
Cash From Investing -$817M -$1.2B -$857M -$1.6B -$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 -- $1.2B $2B $1.2B $900M
Other Financing Activities $796M $1B $1.3B -$773M $51M
Cash From Financing -$1.9B -$1.3B -$1B -$980M $4.5B
 
Beginning Cash (CF) $2.1B $1.8B $1.4B $3.4B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $934M $700M $728M $2.1B -$478M
Ending Cash (CF) $3.3B $2.1B $1.3B $5.7B $1.5B
 
Levered Free Cash Flow $3B $3.1B $3B $3.8B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $542M $552M $738M $752M $757M
Depreciation & Amoritzation $179M $169M $180M $180M $224M
Stock-Based Compensation $87M $89M $82M $90M $95M
Change in Accounts Receivable $215M $233M $359M $466M $533M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.4B $1.8B $1.9B $2.1B
 
Capital Expenditures $117M $128M $111M $73M $72M
Cash Acquisitions $38M $62M $328M $398M $162M
Cash From Investing -$152M -$105M -$442M -$398M -$227M
 
Dividends Paid (Ex Special Dividend) $272M $293M $353M $404M $445M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$344M $1.2B -$749M --
Long-Term Debt Repaid -$3M -$6M -$150M -$4M --
Repurchase of Common Stock $300M $500M $300M $300M $402M
Other Financing Activities $623M $663M $531M -$29M --
Cash From Financing -$555M -$470M $988M -$1.4B -$753M
 
Beginning Cash (CF) $1.4B $802M $2.9B $1.8B $2.5B
Foreign Exchange Rate Adjustment -$107M -$837M -$362M $488M -$138M
Additions / Reductions $510M -$29M $2B $571M $964M
Ending Cash (CF) $1.8B -$64M $4.5B $2.9B $3.3B
 
Levered Free Cash Flow $1.2B $1.3B $1.7B $1.8B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.7B $3.4B $3.5B $4.1B $4.2B
Depreciation & Amoritzation $763M $695M $729M $731M $883M
Stock-Based Compensation $334M $368M $357M $373M $390M
Change in Accounts Receivable -$488M -$661M -$417M -$618M -$34M
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $3.4B $4B $4.1B $5.1B
 
Capital Expenditures $338M $505M $399M $360M $262M
Cash Acquisitions $510M $671M $996M $1.4B $7.7B
Cash From Investing -$757M -$938M -$1.6B -$1.7B -$8B
 
Dividends Paid (Ex Special Dividend) $991M $1.1B $1.2B $1.5B $1.7B
Special Dividend Paid
Long-Term Debt Issued -- $1.3B $2.7B $987M --
Long-Term Debt Repaid -$2B -$518M -$509M -$1.9B --
Repurchase of Common Stock $734M $2B $1.3B $1.2B $1B
Other Financing Activities $2.8B $1.1B $191M -$883M --
Cash From Financing -$3.8B $777M $287M -$4.1B $3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$990M $1.4B $3.3B -$1B $791M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $2.9B $3.6B $3.8B $4.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4B $2.6B $3B $3.3B $3.4B
Depreciation & Amoritzation $569M $517M $527M $545M $682M
Stock-Based Compensation $263M $283M $273M $283M $305M
Change in Accounts Receivable -$336M -$745M -$670M -$821M -$388M
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $2B $2.5B $2.3B $3.1B
 
Capital Expenditures $268M $367M $296M $240M $186M
Cash Acquisitions $401M $213M $637M $1B $224M
Cash From Investing -$589M -$363M -$1.1B -$1.2B -$322M
 
Dividends Paid (Ex Special Dividend) $750M $840M $944M $1.1B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $600M $2.3B $988M $150M
Long-Term Debt Repaid -$512M -$14M -$158M -$1.6B -$510M
Repurchase of Common Stock $734M $1.6B $900M $900M $1B
Other Financing Activities $1.9B $2B $881M $771M -$96M
Cash From Financing -$2B $28M $1.4B -$1.8B -$2.6B
 
Beginning Cash (CF) $3.4B $2.5B $5.1B $4.9B $5.8B
Foreign Exchange Rate Adjustment -$130M -$1.6B -$120M $219M $615M
Additions / Reductions -$691M $36M $2.6B -$431M $838M
Ending Cash (CF) $2.6B $927M $7.6B $4.7B $7.2B
 
Levered Free Cash Flow $1.8B $1.6B $2.2B $2.1B $2.9B

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
30
CORT alert for Jan 1

Corcept Therapeutics, Inc. [CORT] is down 50.44% over the past day.

Buy
75
AXSM alert for Jan 1

Axsome Therapeutics, Inc. [AXSM] is up 22.82% over the past day.

Buy
81
ZIJMY alert for Jan 1

Zijin Mining Group Co., Ltd. [ZIJMY] is up 1.86% over the past day.

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

Show me the best stock