Financhill
Buy
53

FMX Quote, Financials, Valuation and Earnings

Last price:
$102.88
Seasonality move :
2.28%
Day range:
$100.40 - $101.76
52-week range:
$81.08 - $123.09
Dividend yield:
3.44%
P/E ratio:
111.77x
P/S ratio:
4.26x
P/B ratio:
11.56x
Volume:
315.9K
Avg. volume:
699.3K
1-year change:
-15.12%
Market cap:
$174.7B
Revenue:
$42.9B
EPS (TTM):
$0.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.1B $24.9B $29.7B $39.7B $42.9B
Revenue Growth (YoY) -12.15% 7.84% 19.03% 33.66% 8.19%
 
Cost of Revenues $14.2B $14.8B $17.7B $23.9B $25.3B
Gross Profit $8.9B $10.2B $12B $15.8B $17.7B
Gross Profit Margin 38.47% 40.79% 40.46% 39.78% 41.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9B $7.5B $8.8B $12.5B $13.8B
Other Inc / (Exp) -$277.8M $114.1M -$340.3M $2.3M $99.2M
Operating Expenses $7.1B $7.5B $8.8B $12.5B $13.8B
Operating Income $1.8B $2.7B $3.2B $3.2B $3.9B
 
Net Interest Expenses $656M $649.7M $511.4M -- $311.1M
EBT. Incl. Unusual Items $905.6M $2.1B $2.3B $3.3B $3.7B
Earnings of Discontinued Ops. -- $407.6M $70.7M $1.8B $6.3M
Income Tax Expense $695M $669.1M $659.8M $732.1M $1.4B
Net Income to Company $871.1M $2.6B $2.4B $5.1B $3.6B
 
Minority Interest in Earnings -$266.7M -$452.9M -$538.5M -$620.2M -$741.2M
Net Income to Common Excl Extra Items -$90.5M $1.4B $1.2B $3.7B $1.5B
 
Basic EPS (Cont. Ops) -$0.23 $3.50 $2.96 $9.26 $3.71
Diluted EPS (Cont. Ops) -$0.23 $3.50 $2.96 $9.26 $3.68
Weighted Average Basic Share $357.5M $357.5M $357.4M $357.2M $357.2M
Weighted Average Diluted Share $357.8M $357.8M $357.8M $357.8M $357.8M
 
EBITDA $3B $4.2B $4.5B $6.2B $6.8B
EBIT $1.6B $2.9B $3B $4.2B $4.6B
 
Revenue (Reported) $23.1B $24.9B $29.7B $39.7B $42.9B
Operating Income (Reported) $1.8B $2.7B $3.2B $3.2B $3.9B
Operating Income (Adjusted) $1.6B $2.9B $3B $4.2B $4.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.1B $7.2B $8.6B $10.4B $9.6B
Revenue Growth (YoY) -0.95% 17.49% 19.04% 21.19% -7.73%
 
Cost of Revenues $3.8B $4.5B $5.2B $6.4B $5.7B
Gross Profit $2.3B $2.7B $3.4B $4B $3.9B
Gross Profit Margin 37.39% 36.89% 39.55% 38.66% 40.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2.1B $2.7B $3.2B $3.2B
Other Inc / (Exp) $96.6M -$68.4M -$152.7M -$94.9M -$19.1M
Operating Expenses $1.8B $2.1B $2.7B $3.3B $3.2B
Operating Income $468.6M $579.6M $690.7M $761.3M $663.4M
 
Net Interest Expenses $168.4M $195.1M -- $198.8M $69.1M
EBT. Incl. Unusual Items $396.8M $316M $784.7M $467.6M $575.2M
Earnings of Discontinued Ops. -- $69.9M $2.1B $6.5M $121.8M
Income Tax Expense $130.8M $98.5M $224.9M $197.5M $233.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$83.3M -$90.7M -$120.4M -$172.1M -$153.5M
Net Income to Common Excl Extra Items $224.6M $194.3M $2.6B $106.5M $314M
 
Basic EPS (Cont. Ops) $0.63 $0.11 $1.43 $0.06 $0.18
Diluted EPS (Cont. Ops) $0.63 $0.11 $1.43 $0.06 $0.18
Weighted Average Basic Share $357.8M $1.8B $1.8B $1.8B $1.7B
Weighted Average Diluted Share $357.8M $1.8B $1.8B $1.8B $1.7B
 
EBITDA $585.5M $508M $975.9M $741.6M $828.5M
EBIT $585.5M $508M $975.9M $741.6M $828.5M
 
Revenue (Reported) $6.1B $7.2B $8.6B $10.4B $9.6B
Operating Income (Reported) $468.6M $579.6M $690.7M $761.3M $663.4M
Operating Income (Adjusted) $585.5M $508M $975.9M $741.6M $828.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $23.1B $26B $32.1B $41.4B $41.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.2B $15.5B $19.1B $25B $24.5B
Gross Profit $8.9B $10.5B $13.1B $16.5B $17.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9B $7.8B $9.7B $13B $13.7B
Other Inc / (Exp) -$543.8M -$48.8M -$430.9M -$967.3M $685.8M
Operating Expenses $7.1B $7.8B $9.7B $13.1B $13.7B
Operating Income $1.8B $2.8B $3.3B $3.4B $3.7B
 
Net Interest Expenses $600.5M $679.6M $57.4M -- $494.8M
EBT. Incl. Unusual Items $691M $2B $2.8B $2.5B $3.9B
Earnings of Discontinued Ops. -- $69.9M $2B -$484.3M $114M
Income Tax Expense $585.9M $637.2M $788.6M $688.8M $1.4B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$285.6M -$458.8M -$570.7M -$673.2M -$716.3M
Net Income to Common Excl Extra Items -$192.2M $1.4B $3.5B $606.7M $1.9B
 
Basic EPS (Cont. Ops) -$0.54 $0.77 $2.01 $0.50 $0.90
Diluted EPS (Cont. Ops) -$0.54 $0.77 $2.01 $0.50 $0.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $2.8B $3.6B $3.5B $4.9B
EBIT $1.4B $2.8B $3.6B $3.5B $4.9B
 
Revenue (Reported) $23.1B $26B $32.1B $41.4B $41.9B
Operating Income (Reported) $1.8B $2.8B $3.3B $3.4B $3.7B
Operating Income (Adjusted) $1.4B $2.8B $3.6B $3.5B $4.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.1B $7.2B $8.6B $10.4B $9.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.5B $5.2B $6.4B $5.7B
Gross Profit $2.3B $2.7B $3.4B $4B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2.1B $2.7B $3.2B $3.2B
Other Inc / (Exp) $96.6M -$68.4M -$152.7M -$94.9M -$19.1M
Operating Expenses $1.8B $2.1B $2.7B $3.3B $3.2B
Operating Income $468.6M $579.6M $690.7M $761.3M $663.4M
 
Net Interest Expenses $168.4M $195.1M -- $198.8M $69.1M
EBT. Incl. Unusual Items $396.8M $316M $784.7M $467.6M $575.2M
Earnings of Discontinued Ops. -- $69.9M $2.1B $6.5M $121.8M
Income Tax Expense $130.8M $98.5M $224.9M $197.5M $233.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$83.3M -$90.7M -$120.4M -$172.1M -$153.5M
Net Income to Common Excl Extra Items $224.6M $194.3M $2.6B $106.5M $314M
 
Basic EPS (Cont. Ops) $0.63 $0.11 $1.43 $0.06 $0.18
Diluted EPS (Cont. Ops) $0.63 $0.11 $1.43 $0.06 $0.18
Weighted Average Basic Share $357.8M $1.8B $1.8B $1.8B $1.7B
Weighted Average Diluted Share $357.8M $1.8B $1.8B $1.8B $1.7B
 
EBITDA $585.5M $508M $975.9M $741.6M $828.5M
EBIT $585.5M $508M $975.9M $741.6M $828.5M
 
Revenue (Reported) $6.1B $7.2B $8.6B $10.4B $9.6B
Operating Income (Reported) $468.6M $579.6M $690.7M $761.3M $663.4M
Operating Income (Adjusted) $585.5M $508M $975.9M $741.6M $828.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.4B $4.8B $4.3B $9.7B $6.8B
Short Term Investments $33.3M $1.2B $2.6M $1.6B $2.1B
Accounts Receivable, Net $1.3B $1.5B $2.1B $2B $1.9B
Inventory $2.2B $2.5B $3.2B $3.4B $3.3B
Prepaid Expenses $121.8M $152.2M $202.8M $196.2M $251.5M
Other Current Assets $23.1M $19.8M $26.9M $28.6M $50.6M
Total Current Assets $10.1B $11.3B $11.6B $21B $16.6B
 
Property Plant And Equipment $8.4B $8.4B $11.2B $13.6B $13.4B
Long-Term Investments $5.8B $6.4B $6.3B $2.1B $1.8B
Goodwill $2.7B $2.8B $4.4B $2.7B $2.3B
Other Intangibles $5.2B $4.9B $5.4B $5.8B $4.8B
Other Long-Term Assets $153.8M $157.6M $221.1M $167.9M $130.5M
Total Assets $34.4B $36B $41B $47.5B $41.2B
 
Accounts Payable $2.7B $3.2B $4B $4.8B $4.7B
Accrued Expenses $104M $96.2M $106.4M $98.8M $87.2M
Current Portion Of Long-Term Debt $442.4M $226.7M $940.8M $497.7M $325.3M
Current Portion Of Capital Lease Obligations $340.4M $357M $620.4M $720.6M $667.7M
Other Current Liabilities $56.8M $644.8M $31.1M $731.1M $356.7M
Total Current Liabilities $6B $6.7B $9.1B $10.7B $9.8B
 
Long-Term Debt $9B $9.1B $8.9B $7.6B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $19B $19.7B $23.6B $25.2B $22.8B
 
Common Stock $168.3M $163.6M $171.7M $197.2M $157.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $11.9B $12.8B $13.5B $17.9B $14.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.5B $3.5B $3.9B $4.4B $4B
Total Equity $15.4B $16.4B $17.3B $22.3B $18.4B
 
Total Liabilities and Equity $34.4B $36B $41B $47.5B $41.2B
Cash and Short Terms $5.4B $6B $4.3B $11.3B $8.9B
Total Debt $9.5B $9.3B $9.8B $8.1B $7.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $5.5B $4.7B $5.5B $8.3B $5.4B
Short Term Investments $10.5M $1.2B $646.5M $2.5B $3B
Accounts Receivable, Net $1.3B $1.7B $2.3B $2.3B $2.1B
Inventory $2.1B $2.7B $3.4B $3.3B $3.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.3B $1.9B $2.9B $2.1B
Total Current Assets $10B $11.6B $18.5B $20.9B $16.4B
 
Property Plant And Equipment $8.1B $8.9B $17.6B $13.8B $13.9B
Long-Term Investments $4.6B $5.3B $792.4M $1.6B $1.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.4B $3.3B $3.3B $3.2B $3B
Total Assets $33.5B $37.4B $44.8B $48B $42B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $81.9M $87.6M $118.3M $98.9M $85M
Current Portion Of Long-Term Debt $182.6M $171.5M $804.5M $162.7M $659.4M
Current Portion Of Capital Lease Obligations $328.6M $378.4M $672.2M $735.9M $774M
Other Current Liabilities $5.4B $6.5B $8.7B $11.3B $8.2B
Total Current Liabilities $6.2B $7.2B $10.4B $12.4B $10B
 
Long-Term Debt $8.6B $8.8B $7.7B $7.6B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $18.9B $20.6B $24.8B $27.1B $22.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.6B $16.8B $20B $20.9B $19.2B
 
Total Liabilities and Equity $33.5B $37.4B $44.8B $48B $42B
Cash and Short Terms $5.5B $5.9B $6.2B $10.8B $8.3B
Total Debt $9B $9.1B $8.6B $7.9B $7.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $871.1M $2.6B $2.4B $5.1B $3.6B
Depreciation & Amoritzation $1.3B $1.4B $1.5B $1.9B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $119.6M -$211M -$282.6M -$684.4M -$535.9M
Change in Inventories -$11.6M -$326.7M -$341M -$363.6M -$368.9M
Cash From Operations $2.5B $3.6B $3.6B $2.8B $3.9B
 
Capital Expenditures $944.6M $961M $1.6B $2.2B $2.6B
Cash Acquisitions -$1.5B -$32.7M -$1.2B $9B $919.9M
Cash From Investing -$1.5B -$2.3B -$2.3B $7.5B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$744.2M -$660.9M -$870.2M -$1.1B -$1.4B
Special Dividend Paid
Long-Term Debt Issued $6.1B $2B $788.1M $634.3M $66.3M
Long-Term Debt Repaid -$3.2B -$2.2B -$884.6M -$3B -$1B
Repurchase of Common Stock -- -- -- -- -$1.1B
Other Financing Activities -$526.4M -$145.5M -$78.9M $333.8M -$216.7M
Cash From Financing $918M -$1.8B -$1.8B -$5.2B -$4.6B
 
Beginning Cash (CF) $3.1B $5.3B $4.8B $4.7B $9.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$496.9M -$484.8M $5B -$2.5B
Ending Cash (CF) $5B $4.8B $4.1B $9.3B $7.7B
 
Levered Free Cash Flow $1.5B $2.6B $2B $652.4M $1.3B
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -$474.9M -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.3B -- $693.7M $749.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.1B -- $898.6M -$1B
 
Dividends Paid (Ex Special Dividend) -- -$93.6M -- -$97.8M -$177.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $554.4M --
Long-Term Debt Repaid -- -$1.4B -- -- -$644.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$130.9M -$144.4M
Cash From Financing -$357M $5.2M -- -$747.1M -$434.8M
 
Beginning Cash (CF) -- $342.2M -- $878.1M $1.5B
Foreign Exchange Rate Adjustment -- $12.2M -- $51.4M $128.8M
Additions / Reductions $154M $256M -- $845.3M -$688.2M
Ending Cash (CF) $958.1M $816.9M -- $2.1B $2.1B
 
Levered Free Cash Flow $1.7B $1.3B -- $693.7M $749.4M
Period Ending 2008-09-30 2009-09-30 2010-09-30 2011-09-30 2012-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B -- -- $1.7B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -- -- $446.2M --
 
Dividends Paid (Ex Special Dividend) -$91.6M -$93.6M -$204.1M -$453.2M -$177.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$241.7M --
Cash From Financing -$914.5M -- -- -$869.1M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$231.4M -- -- $1.3B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B -- $1.1B $1.7B --
Period Ending 2021-05-07 2022-05-07 2023-05-07 2024-05-07
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?
Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?

The big picture trends in e‑commerce sales are clearly in…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 6

Regencell Bioscience Holdings [RGC] is up 73.72% over the past day.

Buy
63
SKX alert for May 6

Skechers USA [SKX] is down 0.07% over the past day.

Sell
20
PTCT alert for May 6

PTC Therapeutics [PTCT] is down 11% over the past day.

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

Show me the best stock