Financhill
Sell
20

MAR Quote, Financials, Valuation and Earnings

Last price:
$211.26
Seasonality move :
2.9%
Day range:
$205.40 - $224.14
52-week range:
$204.55 - $307.52
Dividend yield:
1.18%
P/E ratio:
25.64x
P/S ratio:
2.43x
P/B ratio:
--
Volume:
3.9M
Avg. volume:
2.1M
1-year change:
-15.98%
Market cap:
$58.8B
Revenue:
$25.1B
EPS (TTM):
$8.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.6B $13.9B $20.8B $23.7B $25.1B
Revenue Growth (YoY) -49.6% 31.09% 49.91% 14.15% 5.85%
 
Cost of Revenues $9.1B $11.1B $16.2B $18.6B $20B
Gross Profit $1.5B $2.8B $4.6B $5.1B $5.1B
Gross Profit Margin 13.8% 20.21% 21.94% 21.61% 20.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $762M $823M $891M $1B $1.1B
Other Inc / (Exp) -$399M -$186M $17M -$11M -$38M
Operating Expenses $1.1B $1B $1.1B $1.2B $1.3B
Operating Income $351M $1.8B $3.5B $3.9B $3.8B
 
Net Interest Expenses $418M $392M $377M $535M $655M
EBT. Incl. Unusual Items -$466M $1.2B $3.1B $3.4B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$199M $81M $756M $295M $776M
Net Income to Company -$267M $1.1B $2.4B $3.1B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$267M $1.1B $2.4B $3.1B $2.4B
 
Basic EPS (Cont. Ops) -$0.82 $3.36 $7.27 $10.23 $8.36
Diluted EPS (Cont. Ops) -$0.82 $3.34 $7.24 $10.18 $8.33
Weighted Average Basic Share $325.8M $327.2M $324.4M $301.5M $284.2M
Weighted Average Diluted Share $325.8M $329.3M $325.8M $302.9M $285.2M
 
EBITDA $457M $1.9B $3.9B $4.4B $4.3B
EBIT -$21M $1.6B $3.5B $3.9B $3.8B
 
Revenue (Reported) $10.6B $13.9B $20.8B $23.7B $25.1B
Operating Income (Reported) $351M $1.8B $3.5B $3.9B $3.8B
Operating Income (Adjusted) -$21M $1.6B $3.5B $3.9B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $4.4B $5.9B $6.1B $6.4B
Revenue Growth (YoY) -59.56% 104.7% 33.22% 2.9% 5.48%
 
Cost of Revenues $1.8B $3.5B $4.6B $5B $5.3B
Gross Profit $388M $902M $1.3B $1.1B $1.1B
Gross Profit Margin 17.86% 20.29% 21.59% 18.16% 17.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $183M $213M $236M $330M $289M
Other Inc / (Exp) -$343M $4M $1M -$1M -$36M
Operating Expenses $254M $267M $282M $381M $335M
Operating Income $134M $635M $997M $726M $804M
 
Net Interest Expenses $105M $91M $107M $144M $170M
EBT. Incl. Unusual Items -$314M $548M $891M $581M $598M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$150M $80M $218M -$267M $143M
Net Income to Company -$164M $468M $673M $848M $455M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$164M $468M $673M $848M $455M
 
Basic EPS (Cont. Ops) -$0.50 $1.43 $2.13 $2.88 $1.63
Diluted EPS (Cont. Ops) -$0.50 $1.42 $2.12 $2.87 $1.63
Weighted Average Basic Share $326.1M $327.8M $316.6M $294.3M $279.1M
Weighted Average Diluted Share $326.1M $329.9M $318M $299.9M $283.1M
 
EBITDA -$93M $718M $1.2B $966M $1.1B
EBIT -$202M $645M $1B $734M $778M
 
Revenue (Reported) $2.2B $4.4B $5.9B $6.1B $6.4B
Operating Income (Reported) $134M $635M $997M $726M $804M
Operating Income (Adjusted) -$202M $645M $1B $734M $778M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.6B $13.9B $20.8B $23.7B $25.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.1B $11.1B $16.2B $18.6B $20B
Gross Profit $1.5B $2.8B $4.6B $5.1B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $762M $823M $891M $1B $1.1B
Other Inc / (Exp) -$399M -$186M $17M -$11M -$38M
Operating Expenses $1.1B $1B $1.1B $1.2B $1.3B
Operating Income $351M $1.8B $3.5B $3.9B $3.8B
 
Net Interest Expenses $418M $392M $377M $535M $655M
EBT. Incl. Unusual Items -$466M $1.2B $3.1B $3.4B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$199M $81M $756M $295M $776M
Net Income to Company -$267M $1.1B $2.4B $3.1B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$267M $1.1B $2.4B $3.1B $2.4B
 
Basic EPS (Cont. Ops) -$0.81 $3.36 $7.28 $10.23 $8.35
Diluted EPS (Cont. Ops) -$0.82 $3.34 $7.26 $10.19 $8.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $457M $1.9B $3.9B $4.4B $4.3B
EBIT -$21M $1.6B $3.5B $3.9B $3.8B
 
Revenue (Reported) $10.6B $13.9B $20.8B $23.7B $25.1B
Operating Income (Reported) $351M $1.8B $3.5B $3.9B $3.8B
Operating Income (Adjusted) -$21M $1.6B $3.5B $3.9B $3.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.9B $20.8B $23.7B $25.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.1B $16.2B $18.6B $20B --
Gross Profit $2.8B $4.6B $5.1B $5.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $823M $891M $1B $1.1B --
Other Inc / (Exp) -$186M $17M -$11M -$38M --
Operating Expenses $1B $1.1B $1.2B $1.3B --
Operating Income $1.8B $3.5B $3.9B $3.8B --
 
Net Interest Expenses $392M $377M $535M $655M --
EBT. Incl. Unusual Items $1.2B $3.1B $3.4B $3.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81M $756M $295M $776M --
Net Income to Company $1.1B $2.4B $3.1B $2.4B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $2.4B $3.1B $2.4B --
 
Basic EPS (Cont. Ops) $3.36 $7.28 $10.23 $8.35 --
Diluted EPS (Cont. Ops) $3.34 $7.26 $10.19 $8.32 --
Weighted Average Basic Share $1.3B $1.3B $1.2B $1.1B --
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.1B --
 
EBITDA $1.9B $3.9B $4.4B $4.3B --
EBIT $1.6B $3.5B $3.9B $3.8B --
 
Revenue (Reported) $13.9B $20.8B $23.7B $25.1B --
Operating Income (Reported) $1.8B $3.5B $3.9B $3.8B --
Operating Income (Adjusted) $1.6B $3.5B $3.9B $3.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $877M $1.4B $507M $338M $396M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2B $2.6B $2.7B $2.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $180M $251M $235M $261M $294M
Total Current Assets $2.8B $3.6B $3.3B $3.3B $3.5B
 
Property Plant And Equipment $2.3B $2.6B $2.6B $2.5B $2.7B
Long-Term Investments $422M $387M $335M $308M $298M
Goodwill $9.2B $9.1B $8.9B $8.9B $8.7B
Other Intangibles $9B $8.9B $8.7B $9.2B $9.5B
Other Long-Term Assets $616M $604M $584M $658M $716M
Total Assets $24.7B $25.6B $24.8B $25.7B $26.2B
 
Accounts Payable $527M $726M $746M $738M $763M
Accrued Expenses $2.3B $2.4B $2.6B $3.1B $3.1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.8B $2.5B $3.3B $3.3B $3.5B
Total Current Liabilities $5.8B $6.4B $7.3B $7.8B $8.6B
 
Long-Term Debt $9.2B $9.3B $9.4B $11.3B $13.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.3B $24.1B $24.2B $26.4B $29.2B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$135M -$342M -$729M -$647M -$1.1B
Common Equity $430M $1.4B $568M -$682M -$3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $430M $1.4B $568M -$682M -$3B
 
Total Liabilities and Equity $24.7B $25.6B $24.8B $25.7B $26.2B
Cash and Short Terms $877M $1.4B $507M $338M $396M
Total Debt $10.4B $10.1B $10.1B $11.9B $14.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $877M $1.4B $507M $338M $396M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2B $2.6B $2.7B $2.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $180M $251M $235M $261M $294M
Total Current Assets $2.8B $3.6B $3.3B $3.3B $3.5B
 
Property Plant And Equipment $2.3B $2.6B $2.6B $2.5B $2.7B
Long-Term Investments $422M $387M $335M $308M $298M
Goodwill $9.2B $9.1B $8.9B $8.9B $8.7B
Other Intangibles $9B $8.9B $8.7B $9.2B $9.5B
Other Long-Term Assets $616M $604M $584M $658M $716M
Total Assets $24.7B $25.6B $24.8B $25.7B $26.2B
 
Accounts Payable $527M $726M $746M $738M $763M
Accrued Expenses $2.3B $2.4B $2.6B $3.1B $3.1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.8B $2.5B $3.3B $3.3B $3.5B
Total Current Liabilities $5.8B $6.4B $7.3B $7.8B $8.6B
 
Long-Term Debt $9.2B $9.3B $9.4B $11.3B $13.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.3B $24.1B $24.2B $26.4B $29.2B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$135M -$342M -$729M -$647M -$1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $430M $1.4B $568M -$682M -$3B
 
Total Liabilities and Equity $24.7B $25.6B $24.8B $25.7B $26.2B
Cash and Short Terms $877M $1.4B $507M $338M $396M
Total Debt $10.4B $10.1B $10.1B $11.9B $14.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$267M $1.1B $2.4B $3.1B $2.4B
Depreciation & Amoritzation $478M $295M $400M $436M $492M
Stock-Based Compensation $201M $182M $192M $205M $237M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.2B $2.4B $3.2B $2.7B
 
Capital Expenditures $135M $183M $332M $452M $750M
Cash Acquisitions -- -- -- -$101M --
Cash From Investing $35M -$187M -$297M -$465M -$734M
 
Dividends Paid (Ex Special Dividend) -$156M -- -$321M -$587M -$682M
Special Dividend Paid
Long-Term Debt Issued $3.6B $1.8B $983M $1.9B $2.9B
Long-Term Debt Repaid -$1.9B -$2.2B -$804M -$684M -$558M
Repurchase of Common Stock -$150M -- -$2.6B -$4B -$3.8B
Other Financing Activities -$111M -$234M -$72M -$133M -$138M
Cash From Financing -$1B -$463M -$3B -$2.9B -$2B
 
Beginning Cash (CF) $253M $894M $1.4B $525M $366M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $641M $527M -$896M -$159M $59M
Ending Cash (CF) $894M $1.4B $525M $366M $425M
 
Levered Free Cash Flow $1.5B $994M $2B $2.7B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$164M $468M $673M $848M $455M
Depreciation & Amoritzation $109M $73M $188M $232M $279M
Stock-Based Compensation $58M $44M $48M $58M $64M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $16M $432M $441M $751M $318M
 
Capital Expenditures $38M $69M $140M $134M $342M
Cash Acquisitions -- -- -- $102M --
Cash From Investing -$76M -$106M -$160M -$102M -$345M
 
Dividends Paid (Ex Special Dividend) -- -- -$126M -$152M -$176M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M $6M -- -- --
Long-Term Debt Repaid $1.7B $148M -$226M -$352M -$2M
Repurchase of Common Stock -- -- -$1.3B -$965M -$586M
Other Financing Activities -$2M -$6M -$9M -$3M -$11M
Cash From Financing -$636M $298M -$824M -$1B $36M
 
Beginning Cash (CF) $1.6B $797M $1.1B $743M $416M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$696M $624M -$543M -$377M $9M
Ending Cash (CF) $894M $1.4B $525M $366M $425M
 
Levered Free Cash Flow -$22M $363M $301M $617M -$24M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$267M $1.1B $2.4B $3.1B $2.4B
Depreciation & Amoritzation $478M $295M $400M $436M $492M
Stock-Based Compensation $201M $182M $192M $205M $237M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.2B $2.4B $3.2B $2.7B
 
Capital Expenditures $135M $183M $332M $452M $750M
Cash Acquisitions -- -- -- -- --
Cash From Investing $35M -$187M -$297M -$465M -$734M
 
Dividends Paid (Ex Special Dividend) -$156M -- -$321M -$587M -$682M
Special Dividend Paid
Long-Term Debt Issued $3.6B $1.8B $983M $1.9B $2.9B
Long-Term Debt Repaid -$1.9B -$2.2B -$804M -$684M -$558M
Repurchase of Common Stock -$150M -- -$2.6B -$4B -$3.8B
Other Financing Activities -$111M -$234M -$72M -$133M -$138M
Cash From Financing -$1B -$463M -$3B -$2.9B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $641M $527M -$896M -$159M $59M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $994M $2B $2.7B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $2.4B $3.1B $2.4B --
Depreciation & Amoritzation $295M $400M $436M $492M --
Stock-Based Compensation $182M $192M $205M $237M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $2.4B $3.2B $2.7B --
 
Capital Expenditures $183M $332M $452M $750M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$187M -$297M -$465M -$734M --
 
Dividends Paid (Ex Special Dividend) -- -$321M -$587M -$682M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $983M $1.9B $2.9B --
Long-Term Debt Repaid -$2.2B -$804M -$684M -$558M --
Repurchase of Common Stock -- -$2.6B -$4B -$3.8B --
Other Financing Activities -$234M -$72M -$133M -$138M --
Cash From Financing -$463M -$3B -$2.9B -$2B --
 
Beginning Cash (CF) $3B $4.1B $2.4B $1.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $527M -$896M -$159M $59M --
Ending Cash (CF) $3.5B $3.2B $2.3B $1.7B --
 
Levered Free Cash Flow $994M $2B $2.7B $2B --

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

GET BETTER TRADE IDEAS

Popular

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Why Did Tesla Stock Fall So Sharply?
Why Did Tesla Stock Fall So Sharply?

Tesla (TSLA) stock has often gone against the grain. It…

Stock Ideas

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
20
Is AAPL Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 29x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Sell
24
FNGA alert for Apr 8

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 1.93% over the past day.

Buy
75
SOXS alert for Apr 8

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 11.22% over the past day.

Buy
82
TECS alert for Apr 8

Direxion Daily Technology Bear 3x Shares [TECS] is up 5.94% over the past day.

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

Show me the best stock