Financhill
Buy
54

MO Quote, Financials, Valuation and Earnings

Last price:
$58.36
Seasonality move :
4.19%
Day range:
$58.35 - $59.34
52-week range:
$50.08 - $68.60
Dividend yield:
7.05%
P/E ratio:
11.14x
P/S ratio:
4.89x
P/B ratio:
--
Volume:
9.3M
Avg. volume:
8.8M
1-year change:
2.65%
Market cap:
$98.1B
Revenue:
$20.4B
EPS (TTM):
$5.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.8B $21.1B $20.7B $20.5B $20.4B
Revenue Growth (YoY) 5.28% 1.3% -2% -0.9% -0.28%
 
Cost of Revenues $7.8B $7.1B $6.4B $6.2B $6.1B
Gross Profit $13.1B $14B $14.2B $14.3B $14.4B
Gross Profit Margin 62.73% 66.28% 68.86% 69.67% 70.28%
 
R&D Expenses $131M $145M $162M $220M $208M
Selling, General & Admin $2.2B $2.4B $2.3B $2.7B $2.7B
Other Inc / (Exp) -$2.8B -$6.6B -$3.5B $370M $3.1B
Operating Expenses $2.1B $2.3B $2.2B $2.3B $2.6B
Operating Income $11B $11.7B $12B $12B $11.7B
 
Net Interest Expenses $1.2B $1.2B $1.1B $1.1B $1.1B
EBT. Incl. Unusual Items $6.9B $3.8B $7.4B $10.9B $13.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $1.3B $1.6B $2.8B $2.4B
Net Income to Company $4.5B $2.5B $5.8B $8.1B $11.3B
 
Minority Interest in Earnings -$13M -- -- -- --
Net Income to Common Excl Extra Items $4.4B $2.5B $5.8B $8.1B $11.2B
 
Basic EPS (Cont. Ops) $2.40 $1.34 $3.19 $4.57 $6.54
Diluted EPS (Cont. Ops) $2.40 $1.34 $3.19 $4.57 $6.54
Weighted Average Basic Share $1.9B $1.8B $1.8B $1.8B $1.7B
Weighted Average Diluted Share $1.9B $1.8B $1.8B $1.8B $1.7B
 
EBITDA $11.3B $12B $12.3B $12.2B $12B
EBIT $11B $11.7B $12B $12B $11.7B
 
Revenue (Reported) $20.8B $21.1B $20.7B $20.5B $20.4B
Operating Income (Reported) $11B $11.7B $12B $12B $11.7B
Operating Income (Adjusted) $11B $11.7B $12B $12B $11.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.5B $5.4B $5.3B $5.3B $5.3B
Revenue Growth (YoY) -2.59% -2.15% -2.5% 1.27% -1.74%
 
Cost of Revenues $1.9B $1.7B $1.6B $1.5B $1.4B
Gross Profit $3.7B $3.7B $3.7B $3.8B $3.8B
Gross Profit Margin 66.41% 68.31% 70.1% 71.26% 72.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $722M $585M $610M $656M $580M
Other Inc / (Exp) -$6B -$2.4B $91M $141M --
Operating Expenses $623M $542M $587M $634M $577M
Operating Income $3.1B $3.2B $3.1B $3.2B $3.2B
 
Net Interest Expenses $260M $271M $272M $267M $278M
EBT. Incl. Unusual Items -$3.3B $407M $2.9B $3B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$582M $183M $742M $733M $700M
Net Income to Company -$2.7B $224M $2.2B $2.3B $2.4B
 
Minority Interest in Earnings $2M -- -- -- --
Net Income to Common Excl Extra Items -$2.7B $221M $2.2B $2.3B $2.4B
 
Basic EPS (Cont. Ops) -$1.48 $0.12 $1.22 $1.34 $1.41
Diluted EPS (Cont. Ops) -$1.48 $0.12 $1.22 $1.34 $1.41
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.7B $1.7B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.7B $1.7B
 
EBITDA $3.1B $3.2B $3.2B $3.2B $3.3B
EBIT $3.1B $3.2B $3.1B $3.2B $3.2B
 
Revenue (Reported) $5.5B $5.4B $5.3B $5.3B $5.3B
Operating Income (Reported) $3.1B $3.2B $3.1B $3.2B $3.2B
Operating Income (Adjusted) $3.1B $3.2B $3.1B $3.2B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.1B $20.7B $20.6B $20.4B $20.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.3B $6.7B $6.3B $6.1B $5.7B
Gross Profit $13.8B $14B $14.3B $14.2B $14.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.2B $2.7B $2.7B $2.5B
Other Inc / (Exp) -$6.1B -$3.7B $312M $3.1B --
Operating Expenses $2.3B $2.1B $2.3B $1.7B $2.4B
Operating Income $11.6B $12B $12B $12.5B $12.1B
 
Net Interest Expenses $1.2B $1.1B $984M $1B $1.1B
EBT. Incl. Unusual Items $4.1B $7B $10.9B $13.6B $10.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $2.3B $2.1B $3.3B $1.8B
Net Income to Company $2.8B $4.7B $8.8B $10.3B $8.9B
 
Minority Interest in Earnings -$2M -- -- -- --
Net Income to Common Excl Extra Items $2.8B $4.7B $8.7B $10.3B $8.8B
 
Basic EPS (Cont. Ops) $1.48 $2.58 $4.91 $5.92 $5.25
Diluted EPS (Cont. Ops) $1.48 $2.57 $4.90 $5.92 $5.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.8B $12.2B $12.3B $12.8B $12.4B
EBIT $11.6B $12B $12B $12.5B $12.1B
 
Revenue (Reported) $21.1B $20.7B $20.6B $20.4B $20.2B
Operating Income (Reported) $11.6B $12B $12B $12.5B $12.1B
Operating Income (Adjusted) $11.6B $12B $12B $12.5B $12.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16B $15.6B $15.5B $15.3B $15.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $4.9B $4.7B $4.6B $4.1B
Gross Profit $10.7B $10.7B $10.8B $10.8B $10.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.6B $2B $2.1B $1.8B
Other Inc / (Exp) -$6.4B -$3.6B $200M $3B -$554M
Operating Expenses $1.7B $1.5B $1.6B $2B $1.7B
Operating Income $9B $9.2B $9.2B $8.8B $9.2B
 
Net Interest Expenses $863M $832M $758M $782M $815M
EBT. Incl. Unusual Items $1.5B $4.7B $8.2B $10.9B $7.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $693M $1.6B $2.1B $2.7B $2B
Net Income to Company $851M $3.1B $6.1B $8.2B $5.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $843M $3.1B $6.1B $8.2B $5.8B
 
Basic EPS (Cont. Ops) $0.45 $1.69 $3.40 $4.76 $3.45
Diluted EPS (Cont. Ops) $0.45 $1.69 $3.40 $4.76 $3.45
Weighted Average Basic Share $5.5B $5.4B $5.3B $5.2B $5.1B
Weighted Average Diluted Share $5.5B $5.4B $5.3B $5.2B $5.1B
 
EBITDA $9.2B $9.4B $9.4B $9B $9.4B
EBIT $9B $9.2B $9.2B $8.8B $9.2B
 
Revenue (Reported) $16B $15.6B $15.5B $15.3B $15.1B
Operating Income (Reported) $9B $9.2B $9.2B $8.8B $9.2B
Operating Income (Adjusted) $9B $9.2B $9.2B $8.8B $9.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9B $4.5B $4B $3.7B $3.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $137M $47M $1.7B -- $177M
Inventory $2B $1.2B $1.2B $1.2B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $69M $298M $138M $117M $36M
Total Current Assets $7.1B $6.1B $7.2B $5.6B $4.5B
 
Property Plant And Equipment $2B $1.6B $1.6B $1.7B $1.6B
Long-Term Investments $19.6B $13.5B $9.6B $10B $8.2B
Goodwill $5.2B $5.2B $5.2B $6.8B $6.9B
Other Intangibles $12.6B $12.3B $12.4B $13.7B $13B
Other Long-Term Assets $964M $923M $965M $845M $934M
Total Assets $47.4B $39.5B $37B $38.6B $35.2B
 
Accounts Payable $380M $449M $552M $582M $700M
Accrued Expenses $5.6B $5.4B $4.8B $5.2B $4.8B
Current Portion Of Long-Term Debt $1.5B $1.1B $1.6B $1.1B $1.5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.1B $8.6B $8.6B $11.3B $8.8B
 
Long-Term Debt $28B $26.9B $25.1B $25.1B $23.4B
Capital Leases -- -- -- -- --
Total Liabilities $44.4B $41.1B $40.9B $42.1B $37.4B
 
Common Stock $935M $935M $935M $935M $935M
Other Common Equity Adj -$4.3B -$3.1B -$2.8B -$2.7B -$2.4B
Common Equity $2.8B -$1.6B -$4B -$3.5B -$2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $126M -- $50M $50M $50M
Total Equity $3B -$1.6B -$3.9B -$3.5B -$2.2B
 
Total Liabilities and Equity $47.4B $39.5B $37B $38.6B $35.2B
Cash and Short Terms $4.9B $4.5B $4B $3.7B $3.1B
Total Debt $29.5B $28B $26.7B $26.2B $24.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3B $2.5B $1.5B $1.9B $3.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $36M $52M -- -- $249M
Inventory $1.1B $1.1B $1.2B $1.1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $404M $379M $622M $210M --
Total Current Assets $6B $4B $3.4B $3.5B $5.1B
 
Property Plant And Equipment $1.5B $1.6B $1.6B $1.6B $1.6B
Long-Term Investments $14B $9.9B $9.9B $8.2B $8.4B
Goodwill $5.2B $5.2B $6.8B $6.9B --
Other Intangibles $12.3B $12.4B $13.7B $13B --
Other Long-Term Assets $649M $1B $1B $942M --
Total Assets $39.6B $34B $36.5B $34.2B $35B
 
Accounts Payable $266M $417M $490M $510M $662M
Accrued Expenses $4.8B $4.5B $4.3B $4.2B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $295M -- -- -- --
Total Current Liabilities $8.1B $8.1B $10.4B $8B $8.3B
 
Long-Term Debt $27B $24.8B $24B $23.6B $24.1B
Capital Leases -- -- -- -- --
Total Liabilities $40.8B $38.2B $39.8B $37.6B $37.6B
 
Common Stock $935M $935M $935M $935M $935M
Other Common Equity Adj -$3.4B -$2.4B -$2.5B -$2.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $41M -- $50M $50M $50M
Total Equity -$1.2B -$4.2B -$3.4B -$3.4B -$2.6B
 
Total Liabilities and Equity $39.6B $34B $36.5B $34.2B $35B
Cash and Short Terms $3B $2.5B $1.5B $1.9B $3.5B
Total Debt $28.1B $26.3B $25.1B $25.2B $25.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.5B $2.5B $5.8B $8.1B $11.3B
Depreciation & Amoritzation $257M $244M $226M $272M $286M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $20M -$18M -$21M $6M -$106M
Change in Inventories $2M $57M $14M -$15M $102M
Cash From Operations $8.4B $8.4B $8.3B $9.3B $8.8B
 
Capital Expenditures $231M $169M $205M $196M $142M
Cash Acquisitions -- -- -- $2.8B --
Cash From Investing -$143M $1.2B $782M -$1.3B $2.2B
 
Dividends Paid (Ex Special Dividend) $6.3B $6.4B $6.6B $6.8B $6.8B
Special Dividend Paid
Long-Term Debt Issued $5B $5.5B -- $3B --
Long-Term Debt Repaid -$4B -$6.5B -$1.1B -$3.6B -$1.1B
Repurchase of Common Stock -- $1.7B $1.8B $1B $3.4B
Other Financing Activities -$99M -$838M -$12M -$27M -$125M
Cash From Financing -$5.4B -$10B -$9.5B -$8.4B -$11.5B
 
Beginning Cash (CF) $4.9B $4.5B $4B $3.7B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$412M -$503M -$370M -$563M
Ending Cash (CF) $7.8B $4.1B $3.5B $3.3B $2.6B
 
Levered Free Cash Flow $8.2B $8.2B $8.1B $9.1B $8.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.7B $224M $2.2B $2.3B $2.4B
Depreciation & Amoritzation $62M $54M $80M $74M $70M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12M -$9M $77M -$13M -$10M
Change in Inventories -$54M $38M $17M $73M -$49M
Cash From Operations $3.1B $3.1B $3B $2.6B $3.1B
 
Capital Expenditures $49M $64M $40M $31M $54M
Cash Acquisitions -- -- $1M -- --
Cash From Investing -$33M -$65M $1.6B -$41M -$60M
 
Dividends Paid (Ex Special Dividend) $1.6B $1.6B $1.7B $1.7B $1.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.1B -$2B -- --
Repurchase of Common Stock $322M $368M $260M $680M $112M
Other Financing Activities -$6M -$1M -- -$110M --
Cash From Financing -$1.9B -$3.1B -$3.9B -$2.5B -$849M
 
Beginning Cash (CF) $3B $2.5B $1.5B $1.9B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$92M $658M $92M $2.2B
Ending Cash (CF) $4.1B $2.4B $2.2B $2B $5.7B
 
Levered Free Cash Flow $3B $3B $2.9B $2.6B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8B $4.7B $8.8B $10.3B $8.9B
Depreciation & Amoritzation $255M $217M $257M $291M $285M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12M -$16M $3M -$27M -$164M
Change in Inventories -$16M $27M -$48M $73M -$34M
Cash From Operations $8.3B $8.3B $8.7B $8.6B $9.4B
 
Capital Expenditures $171M $214M $201M $148M $171M
Cash Acquisitions -- -- $2.8B -- --
Cash From Investing -$78M $1B -$220M $2.2B -$202M
 
Dividends Paid (Ex Special Dividend) $6.4B $6.6B $6.7B $6.8B $6.9B
Special Dividend Paid
Long-Term Debt Issued $5.5B -- -- $998M --
Long-Term Debt Repaid -$6.5B -$1.1B -$3.6B -$1.1B --
Repurchase of Common Stock $972M $2.2B $1.1B $3.4B $1B
Other Financing Activities -$922M -$11M -$15M -$137M --
Cash From Financing -$9.4B -$9.8B -$9.4B -$10.5B -$7.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B -$498M -$959M $347M $1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.1B $8.1B $8.5B $8.5B $9.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $851M $3.1B $6.1B $8.2B $5.8B
Depreciation & Amoritzation $190M $163M $194M $213M $212M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7M -$5M $19M -$14M -$72M
Change in Inventories $118M $88M $26M $114M -$22M
Cash From Operations $5.7B $5.6B $6.1B $5.4B $6B
 
Capital Expenditures $102M $147M $143M $95M $124M
Cash Acquisitions -- -- $2.8B -- --
Cash From Investing -$42M -$215M -$1.2B $2.2B -$139M
 
Dividends Paid (Ex Special Dividend) $4.8B $4.9B $5B $5.1B $5.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.5B -- $2B -- $997M
Long-Term Debt Repaid -$6.5B -$1.1B -$3.6B -$1.1B -$1.6B
Repurchase of Common Stock $972M $1.5B $732M $3.1B $712M
Other Financing Activities -$839M -$12M -$15M -$125M -$29M
Cash From Financing -$7.7B -$7.5B -$7.4B -$9.4B -$5.5B
 
Beginning Cash (CF) $10.6B $10.4B $6.4B $7.3B $9.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2B -$2.1B -$2.5B -$1.8B $338M
Ending Cash (CF) $8.7B $8.4B $3.9B $5.5B $9.8B
 
Levered Free Cash Flow $5.6B $5.5B $5.9B $5.3B $5.9B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock