Financhill
Sell
46

MMC Quote, Financials, Valuation and Earnings

Last price:
$210.05
Seasonality move :
3.1%
Day range:
$210.06 - $214.05
52-week range:
$186.30 - $235.50
Dividend yield:
1.44%
P/E ratio:
26.08x
P/S ratio:
4.39x
P/B ratio:
7.60x
Volume:
2.8M
Avg. volume:
1.9M
1-year change:
14.21%
Market cap:
$104B
Revenue:
$22.7B
EPS (TTM):
$8.12
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $16.7B $17.2B $19.8B $20.7B $22.7B
Revenue Growth (YoY) 11.39% 3.44% 15.07% 4.54% 9.73%
 
Cost of Revenues $9.7B $10.1B $11.4B $12.1B $13.1B
Gross Profit $6.9B $7.1B $8.4B $8.6B $9.6B
Gross Profit Margin 41.55% 41.19% 42.36% 41.74% 42.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $247M $235M $338M $256M $244M
Operating Expenses $4.2B $4B $4.1B $4.4B $4.4B
Operating Income $2.7B $3.1B $4.3B $4.3B $5.3B
 
Net Interest Expenses $485M $508M $442M $454M $500M
EBT. Incl. Unusual Items $2.4B $2.8B $4.2B $4.1B $5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $666M $747M $1B $995M $1.2B
Net Income to Company $1.8B $2B $3.2B $3.1B $3.8B
 
Minority Interest in Earnings -$31M -$30M -$31M -$37M -$46M
Net Income to Common Excl Extra Items $1.7B $2B $3.1B $3.1B $3.8B
 
Basic EPS (Cont. Ops) $3.44 $3.98 $6.20 $6.11 $7.60
Diluted EPS (Cont. Ops) $3.41 $3.94 $6.13 $6.04 $7.53
Weighted Average Basic Share $506M $506M $507M $499M $494M
Weighted Average Diluted Share $511M $512M $513M $505M $499M
 
EBITDA $3.6B $4B $5.4B $5.3B $6.3B
EBIT $3B $3.3B $4.7B $4.6B $5.6B
 
Revenue (Reported) $16.7B $17.2B $19.8B $20.7B $22.7B
Operating Income (Reported) $2.7B $3.1B $4.3B $4.3B $5.3B
Operating Income (Adjusted) $3B $3.3B $4.7B $4.6B $5.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4B $4.6B $4.8B $5.4B $5.7B
Revenue Growth (YoY) -- 15.5% 4.08% 12.83% 5.85%
 
Cost of Revenues $2.5B $2.9B $2.9B $3.3B $3.4B
Gross Profit $1.5B $1.7B $1.8B $2.1B $2.3B
Gross Profit Margin 37.12% 37.75% 38.72% 38.93% 39.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $46M $82M $56M $63M $69M
Operating Expenses $933M $990M $1.1B $1.1B $1.1B
Operating Income $540M $740M $791M $996M $1.1B
 
Net Interest Expenses $127M $106M $114M $129M $142M
EBT. Incl. Unusual Items $459M $716M $733M $930M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $139M $174M $181M $192M $283M
Net Income to Company $320M $542M $552M $738M $752M
 
Minority Interest in Earnings -$4M -$5M -$6M -$8M -$5M
Net Income to Common Excl Extra Items $316M $537M $546M $730M $747M
 
Basic EPS (Cont. Ops) $0.62 $1.06 $1.10 $1.48 $1.52
Diluted EPS (Cont. Ops) $0.62 $1.05 $1.08 $1.47 $1.51
Weighted Average Basic Share $507M $506M $498M $494M $492M
Weighted Average Diluted Share $512M $513M $503M $499M $496M
 
EBITDA $772M $1B $1B $1.3B $1.4B
EBIT $587M $823M $851M $1.1B $1.2B
 
Revenue (Reported) $4B $4.6B $4.8B $5.4B $5.7B
Operating Income (Reported) $540M $740M $791M $996M $1.1B
Operating Income (Adjusted) $587M $823M $851M $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.1B $19.1B $20.8B $22.2B $23.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10B $11.2B $11.9B $12.9B $13.6B
Gross Profit $7.1B $7.9B $8.9B $9.3B $10.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $204M $349M $289M $237M $262M
Operating Expenses $4B $4B $4.3B $4.5B $4.5B
Operating Income $3.1B $3.9B $4.6B $4.9B $5.8B
 
Net Interest Expenses $507M $459M $445M $505M $521M
EBT. Incl. Unusual Items $2.8B $3.8B $4.4B $4.6B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $721M $1B $1B $1.1B $1.4B
Net Income to Company $2.1B $2.7B $3.4B $3.5B $4.1B
 
Minority Interest in Earnings -$30M -$32M -$36M -$42M -$53M
Net Income to Common Excl Extra Items $2B $2.7B $3.4B $3.5B $4B
 
Basic EPS (Cont. Ops) $4.01 $5.34 $6.75 $7.01 $8.17
Diluted EPS (Cont. Ops) $3.98 $5.29 $6.66 $6.94 $8.12
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4B $5B $5.6B $5.9B $6.9B
EBIT $3.3B $4.3B $4.9B $5.1B $6.1B
 
Revenue (Reported) $17.1B $19.1B $20.8B $22.2B $23.9B
Operating Income (Reported) $3.1B $3.9B $4.6B $4.9B $5.8B
Operating Income (Adjusted) $3.3B $4.3B $4.9B $5.1B $6.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.8B $14.7B $15.7B $17.2B $18.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5B $8.5B $9B $9.8B $10.4B
Gross Profit $5.3B $6.2B $6.7B $7.4B $8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $140M $254M $205M $186M $204M
Operating Expenses $2.8B $2.8B $3.1B $3.2B $3.4B
Operating Income $2.5B $3.3B $3.6B $4.2B $4.7B
 
Net Interest Expenses $382M $333M $336M $387M $408M
EBT. Incl. Unusual Items $2.3B $3.2B $3.5B $4B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $586M $880M $853M $941M $1.2B
Net Income to Company $1.7B $2.4B $2.6B $3B $3.3B
 
Minority Interest in Earnings -$25M -$27M -$32M -$37M -$44M
Net Income to Common Excl Extra Items $1.6B $2.3B $2.6B $3B $3.3B
 
Basic EPS (Cont. Ops) $3.24 $4.60 $5.16 $6.07 $6.64
Diluted EPS (Cont. Ops) $3.22 $4.56 $5.09 $6.01 $6.60
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 $3.2B $4.2B $4.3B $4.9B $5.5B
EBIT $2.6B $3.6B $3.8B $4.4B $4.9B
 
Revenue (Reported) $12.8B $14.7B $15.7B $17.2B $18.4B
Operating Income (Reported) $2.5B $3.3B $3.6B $4.2B $4.7B
Operating Income (Adjusted) $2.6B $3.6B $3.8B $4.4B $4.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.2B $2.1B $1.8B $1.4B $3.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.6B $4.7B $5.1B $5.3B $5.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $677M $740M $926M $1B $1.2B
Total Current Assets $7.1B $8.2B $8.3B $19B $21.7B
 
Property Plant And Equipment $2.8B $2.8B $2.7B $2.4B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $14.7B $15.5B $16.3B $16.3B $17.2B
Other Intangibles $2.8B $2.7B $2.8B $2.5B $2.6B
Other Long-Term Assets $1.8B $1.5B $1.5B $1.4B $1.6B
Total Assets $31.4B $33B $34.4B $44.1B $48B
 
Accounts Payable $2.7B $3.1B $3.2B $3.3B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.2B $517M $17M $268M $1.6B
Current Portion Of Capital Lease Obligations $342M $342M $332M $310M $312M
Other Current Liabilities -- -- -- $10.7B $10.8B
Total Current Liabilities $6.7B $6.6B $6.7B $17.8B $19.8B
 
Long-Term Debt $10.7B $10.8B $10.9B $11.2B $11.8B
Capital Leases -- -- -- -- --
Total Liabilities $23.4B $23.8B $23.2B $33.4B $35.7B
 
Common Stock $561M $561M $561M $561M $561M
Other Common Equity Adj -$5.1B -$5.1B -$4.6B -$5.3B -$5.3B
Common Equity $7.8B $9.1B $11B $10.5B $12.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $150M $156M $213M $229M $179M
Total Equity $7.9B $9.3B $11.2B $10.7B $12.4B
 
Total Liabilities and Equity $31.4B $33B $34.4B $44.1B $48B
Cash and Short Terms $1.2B $2.1B $1.8B $1.4B $3.4B
Total Debt $12B $11.3B $11B $11.5B $13.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.4B $1.4B $802M $2.9B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7B $5.2B $5.3B $5.9B $6.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $688M $855M $953M $1B $1.1B
Total Current Assets $8.3B $7.9B $7.6B $22.3B $22.3B
 
Property Plant And Equipment $2.7B $2.7B $2.5B $2.4B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $15B $15.6B $15.6B $16.7B $18.2B
Other Intangibles $2.7B $2.6B $2.4B $2.5B $2.7B
Other Long-Term Assets $1.4B $1.5B $1.4B $1.5B $1.6B
Total Assets $32.7B $33B $32B $48B $49.9B
 
Accounts Payable $2.7B $2.8B $2.9B $3.1B $3.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.2B $516M $367M $1.9B $518M
Current Portion Of Capital Lease Obligations $335M $339M $298M $303M $313M
Other Current Liabilities -- -- -- $11.8B $11.9B
Total Current Liabilities $6.5B $6.7B $7.3B $20.6B $19.6B
 
Long-Term Debt $11.5B $10.2B $10.4B $11.8B $12.3B
Capital Leases -- -- -- -- --
Total Liabilities $23.9B $23.1B $22.2B $36.4B $36B
 
Common Stock $561M $561M $561M $561M $561M
Other Common Equity Adj -$5.1B -$5.3B -$6B -$5.5B -$5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $161M $154M $226M $180M $194M
Total Equity $8.8B $9.9B $9.8B $11.6B $13.9B
 
Total Liabilities and Equity $32.7B $33B $32B $48B $49.9B
Cash and Short Terms $2.4B $1.4B $802M $2.9B $1.8B
Total Debt $12.7B $10.7B $11.4B $13.6B $12.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.8B $2B $3.2B $3.1B $3.8B
Depreciation & Amoritzation $647M $741M $747M $719M $713M
Stock-Based Compensation $252M $290M $348M $367M $363M
Change in Accounts Receivable -$130M -$75M -$570M -$492M -$467M
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $3.4B $3.5B $3.5B $4.3B
 
Capital Expenditures $421M $348M $406M $470M $416M
Cash Acquisitions -$4.1B -$549M -$775M -$453M -$993M
Cash From Investing -$4.4B -$793M -$1.2B -$850M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$890M -$943M -$1B -$1.1B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $6.8B $1.7B $743M $984M $2.3B
Long-Term Debt Repaid -$1.1B -$2.5B -$1B -$365M -$412M
Repurchase of Common Stock -$574M -$132M -$1.2B -$2B -$1.2B
Other Financing Activities -$58M $796M $1B $1.3B -$773M
Cash From Financing $4.3B -$925M -$1.3B -$1B -$1.1B
 
Beginning Cash (CF) $6.1B $8.5B $10.7B $11.4B $12.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B $1.7B $1.1B $1.6B $1.7B
Ending Cash (CF) $8.5B $10.7B $11.4B $12.1B $14.2B
 
Levered Free Cash Flow $1.9B $3B $3.1B $3B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $320M $542M $552M $738M $752M
Depreciation & Amoritzation $185M $179M $169M $180M $180M
Stock-Based Compensation $72M $87M $89M $82M $90M
Change in Accounts Receivable $466M $22M $233M $359M $466M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.3B $1.4B $1.8B $1.9B
 
Capital Expenditures $78M $117M $128M $111M $73M
Cash Acquisitions $3M -$31M -$59M -$328M -$319M
Cash From Investing -$82M -$148M -$105M -$442M -$393M
 
Dividends Paid (Ex Special Dividend) -$236M -$272M -$293M -$353M -$404M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$344M $1.2B -$749M
Long-Term Debt Repaid -$504M -$3M -$6M -$150M -$4M
Repurchase of Common Stock -$16M -$301M -$514M -$304M -$304M
Other Financing Activities -$60M $623M $663M $531M -$29M
Cash From Financing -$784M $87M -$470M $988M -$1.4B
 
Beginning Cash (CF) $1.7B $10.8B $11.4B $12.7B $13.2B
Foreign Exchange Rate Adjustment $122M -$281M -$837M -$362M $488M
Additions / Reductions $555M $1.3B $808M $2.4B $83M
Ending Cash (CF) $2.4B $11.8B $11.4B $14.7B $13.7B
 
Levered Free Cash Flow $1.3B $1.2B $1.3B $1.7B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.1B $2.7B $3.4B $3.5B $4.1B
Depreciation & Amoritzation $714M $763M $695M $729M $731M
Stock-Based Compensation $287M $334M $368M $357M $373M
Change in Accounts Receivable $31M -$756M -$711M -$417M -$618M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $3.5B $3.4B $4B $4.1B
 
Capital Expenditures $415M $338M $505M $399M $360M
Cash Acquisitions $809M -$383M -$550M -$1B -$1.3B
Cash From Investing $463M -$719M -$955M -$1.4B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$937M -$991M -$1.1B -$1.2B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $1.4B -- $1.3B $2.7B $987M
Long-Term Debt Repaid -$1.3B -$2B -$518M -$509M -$1.9B
Repurchase of Common Stock -$316M -$834M -$2.1B -$1.2B -$1.2B
Other Financing Activities $863M $2.8B $1.1B $191M -$883M
Cash From Financing -$169M -$889M -$1.1B $141M -$4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4B $1.8B $1.3B $2.7B -$1.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7B $3.1B $2.9B $3.6B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7B $2.4B $2.6B $3B $3.3B
Depreciation & Amoritzation $547M $569M $517M $527M $545M
Stock-Based Compensation $219M $263M $283M $273M $283M
Change in Accounts Receivable $77M -$604M -$745M -$670M -$821M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2.1B $2B $2.5B $2.3B
 
Capital Expenditures $278M $268M $367M $296M $240M
Cash Acquisitions -$466M -$300M -$75M -$637M -$936M
Cash From Investing -$646M -$572M -$363M -$943M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$702M -$750M -$840M -$944M -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B -- $600M $2.3B $988M
Long-Term Debt Repaid -$1B -$512M -$14M -$158M -$1.6B
Repurchase of Common Stock -$131M -$833M -$1.8B -$1B -$1.1B
Other Financing Activities -$154M $1.9B $2B $881M $771M
Cash From Financing -$163M -$127M $28M $1.2B -$1.8B
 
Beginning Cash (CF) $4.3B $31.4B $34B $36.7B $40.2B
Foreign Exchange Rate Adjustment $43M -$243M -$1.6B -$120M $219M
Additions / Reductions $1.2B $1.4B $1.6B $2.7B -$650M
Ending Cash (CF) $5.6B $32.5B $34.1B $39.3B $39.8B
 
Levered Free Cash Flow $1.7B $1.8B $1.6B $2.2B $2.1B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock