Financhill
Buy
60

MMC Quote, Financials, Valuation and Earnings

Last price:
$226.69
Seasonality move :
3.17%
Day range:
$224.84 - $227.55
52-week range:
$201.34 - $248.00
Dividend yield:
1.44%
P/E ratio:
27.78x
P/S ratio:
4.49x
P/B ratio:
7.94x
Volume:
1.6M
Avg. volume:
2.6M
1-year change:
12.5%
Market cap:
$111.7B
Revenue:
$24.5B
EPS (TTM):
$8.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.2B $19.8B $20.7B $22.7B $24.5B
Revenue Growth (YoY) 3.44% 15.07% 4.54% 9.73% 7.57%
 
Cost of Revenues $10.1B $11.4B $12.1B $13.1B $14B
Gross Profit $7.1B $8.4B $8.6B $9.6B $10.5B
Gross Profit Margin 41.19% 42.36% 41.74% 42.39% 42.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $235M $338M $256M $244M $280M
Operating Expenses $4B $4.1B $4.4B $4.4B $4.6B
Operating Income $3.1B $4.3B $4.3B $5.3B $5.8B
 
Net Interest Expenses $508M $442M $454M $500M $617M
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 $3.1B $3.1B $3.8B $4.1B
 
Basic EPS (Cont. Ops) $3.98 $6.20 $6.11 $7.60 $8.26
Diluted EPS (Cont. Ops) $3.94 $6.13 $6.04 $7.53 $8.18
Weighted Average Basic Share $506M $507M $499M $494M $492M
Weighted Average Diluted Share $512M $513M $505M $499M $496M
 
EBITDA $4B $5.4B $5.3B $6.3B $6.9B
EBIT $3.3B $4.7B $4.6B $5.6B $6.2B
 
Revenue (Reported) $17.2B $19.8B $20.7B $22.7B $24.5B
Operating Income (Reported) $3.1B $4.3B $4.3B $5.3B $5.8B
Operating Income (Adjusted) $3.3B $4.7B $4.6B $5.6B $6.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.1B $5.5B $5.9B $6.5B $7.1B
Revenue Growth (YoY) 9.29% 9.17% 6.76% 9.27% 9.08%
 
Cost of Revenues $2.8B $3.1B $3.2B $3.5B $3.9B
Gross Profit $2.3B $2.4B $2.7B $3B $3.2B
Gross Profit Margin 44.78% 44.13% 45.86% 46.39% 45.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $82M $88M $60M $68M $48M
Operating Expenses $918M $1B $991M $1.1B $1.2B
Operating Income $1.4B $1.4B $1.7B $1.9B $2B
 
Net Interest Expenses $118M $109M $122M $122M $226M
EBT. Incl. Unusual Items $1.3B $1.4B $1.7B $1.9B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $324M $338M $412M $447M $415M
Net Income to Company $998M $1.1B $1.3B $1.4B $1.4B
 
Minority Interest in Earnings -$15M -$15M -$17M -$24M -$31M
Net Income to Common Excl Extra Items $983M $1.1B $1.2B $1.4B $1.4B
 
Basic EPS (Cont. Ops) $1.93 $2.13 $2.50 $2.84 $2.81
Diluted EPS (Cont. Ops) $1.91 $2.10 $2.47 $2.82 $2.79
Weighted Average Basic Share $509M $503M $495M $492M $492M
Weighted Average Diluted Share $514M $509M $500M $497M $495M
 
EBITDA $1.6B $1.7B $2B $2.2B $2.3B
EBIT $1.4B $1.5B $1.8B $2B $2.1B
 
Revenue (Reported) $5.1B $5.5B $5.9B $6.5B $7.1B
Operating Income (Reported) $1.4B $1.4B $1.7B $1.9B $2B
Operating Income (Adjusted) $1.4B $1.5B $1.8B $2B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.7B $20.3B $21.1B $23.3B $25B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.4B $11.7B $12.2B $13.4B $14.4B
Gross Profit $7.3B $8.6B $8.9B $9.9B $10.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $255M $344M $228M $252M $260M
Operating Expenses $3.9B $4.2B $4.4B $4.4B $4.8B
Operating Income $3.4B $4.4B $4.6B $5.5B $5.9B
 
Net Interest Expenses $501M $433M $467M $500M $721M
EBT. Incl. Unusual Items $3.1B $4.3B $4.3B $5.2B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $831M $1B $1.1B $1.3B $1.3B
Net Income to Company $2.3B $3.3B $3.3B $4B $4.1B
 
Minority Interest in Earnings -$32M -$31M -$39M -$53M -$64M
Net Income to Common Excl Extra Items $2.2B $3.2B $3.2B $3.9B $4B
 
Basic EPS (Cont. Ops) $4.42 $6.39 $6.47 $7.94 $8.21
Diluted EPS (Cont. Ops) $4.38 $6.32 $6.39 $7.88 $8.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.4B $5.5B $5.5B $6.6B $7B
EBIT $3.6B $4.7B $4.8B $5.8B $6.2B
 
Revenue (Reported) $17.7B $20.3B $21.1B $23.3B $25B
Operating Income (Reported) $3.4B $4.4B $4.6B $5.5B $5.9B
Operating Income (Adjusted) $3.6B $4.7B $4.8B $5.8B $6.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.1B $5.5B $5.9B $6.5B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.1B $3.2B $3.5B $3.9B
Gross Profit $2.3B $2.4B $2.7B $3B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $82M $88M $60M $68M $48M
Operating Expenses $918M $1B $991M $1.1B $1.2B
Operating Income $1.4B $1.4B $1.7B $1.9B $2B
 
Net Interest Expenses $118M $109M $122M $122M $226M
EBT. Incl. Unusual Items $1.3B $1.4B $1.7B $1.9B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $324M $338M $412M $447M $415M
Net Income to Company $998M $1.1B $1.3B $1.4B $1.4B
 
Minority Interest in Earnings -$15M -$15M -$17M -$24M -$31M
Net Income to Common Excl Extra Items $983M $1.1B $1.2B $1.4B $1.4B
 
Basic EPS (Cont. Ops) $1.93 $2.13 $2.50 $2.84 $2.81
Diluted EPS (Cont. Ops) $1.91 $2.10 $2.47 $2.82 $2.79
Weighted Average Basic Share $509M $503M $495M $492M $492M
Weighted Average Diluted Share $514M $509M $500M $497M $495M
 
EBITDA $1.6B $1.7B $2B $2.2B $2.3B
EBIT $1.4B $1.5B $1.8B $2B $2.1B
 
Revenue (Reported) $5.1B $5.5B $5.9B $6.5B $7.1B
Operating Income (Reported) $1.4B $1.4B $1.7B $1.9B $2B
Operating Income (Adjusted) $1.4B $1.5B $1.8B $2B $2.1B
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 $19B $21.7B $22.1B
 
Property Plant And Equipment $2.8B $2.7B $2.4B $2.4B $2.4B
Long-Term Investments -- -- -- -- --
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 $44.1B $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 $17.8B $19.8B $19.5B
 
Long-Term Debt $10.8B $10.9B $11.2B $11.8B $19.4B
Capital Leases -- -- -- -- --
Total Liabilities $23.8B $23.2B $33.4B $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 $44.1B $48B $56.5B
Cash and Short Terms $2.1B $1.8B $1.4B $3.4B $2.4B
Total Debt $11.3B $11B $11.5B $13.5B $19.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.1B $772M $1B $1.5B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5B $5.5B $6B $6.5B $7.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $832M $1.1B $1.4B $1.2B $1.4B
Total Current Assets $7.5B $7.8B $9.1B $21.3B $22.5B
 
Property Plant And Equipment $2.7B $2.7B $2.5B $2.4B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $15.5B $16.3B $16.3B $17.3B $23.5B
Other Intangibles $2.6B $2.7B $2.5B $2.6B $4.7B
Other Long-Term Assets $1.5B $1.5B $1.5B $1.6B $1.7B
Total Assets $32.3B $33.7B $34.4B $47.6B $57B
 
Accounts Payable $2.9B $3.1B $3.4B $3.4B $3.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1B $366M $1.3B $1.1B $619M
Current Portion Of Capital Lease Obligations $342M $331M $306M $310M $327M
Other Current Liabilities -- -- -- $11.5B $11.6B
Total Current Liabilities $6.1B $6.6B $7.9B $18.7B $19.8B
 
Long-Term Debt $10.2B $10.6B $10.8B $12.3B $18.9B
Capital Leases -- -- -- -- --
Total Liabilities $22.7B $22.5B $23.2B $35B $42.7B
 
Common Stock $561M $561M $561M $561M $561M
Other Common Equity Adj -$5.2B -$4.7B -$5.2B -$5.5B -$5.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $162M $219M $243M $200M $203M
Total Equity $9.6B $11.2B $11.2B $12.6B $14.3B
 
Total Liabilities and Equity $32.3B $33.7B $34.4B $47.6B $57B
Cash and Short Terms $1.1B $772M $1B $1.5B $1.6B
Total Debt $11.3B $11.7B $13B $13.5B $20.5B
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 -$570M -$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 -$549M -$775M -$453M -$993M -$8.5B
Cash From Investing -$793M -$1.2B -$850M -$1.4B -$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 -$132M -$1.2B -$2B -$1.2B -$900M
Other Financing Activities $796M $1B $1.3B -$773M $51M
Cash From Financing -$925M -$1.3B -$1B -$1.1B $4.5B
 
Beginning Cash (CF) $8.5B $10.7B $11.4B $12.1B $14.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B $1.1B $1.6B $1.7B -$64M
Ending Cash (CF) $10.7B $11.4B $12.1B $14.2B $13.7B
 
Levered Free Cash Flow $3B $3.1B $3B $3.8B $4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $998M $1.1B $1.3B $1.4B $1.4B
Depreciation & Amoritzation $197M $180M $169M $189M $227M
Stock-Based Compensation $78M $105M $99M $103M $112M
Change in Accounts Receivable -$404M -$429M -$775M -$742M -$599M
Change in Inventories -- -- -- -- --
Cash From Operations -$408M -$702M -$819M -$781M -$622M
 
Capital Expenditures $69M $122M $84M $87M $55M
Cash Acquisitions -- -$28M -$283M -$275M $7M
Cash From Investing -$67M -$159M -$368M -$368M $26M
 
Dividends Paid (Ex Special Dividend) -$237M -$272M -$296M -$354M -$405M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $825M $1.4B $1B $1B
Long-Term Debt Repaid -$4M -$4M -$4M -$1B -$505M
Repurchase of Common Stock -$205M -$634M -$300M -$300M -$300M
Other Financing Activities $150M $906M -$102M $641M -$104M
Cash From Financing -$261M $855M $773M $135M -$138M
 
Beginning Cash (CF) $10.7B $11.4B $12.1B $14.2B $13.7B
Foreign Exchange Rate Adjustment -$36M -$136M $152M -$228M $243M
Additions / Reductions -$736M -$6M -$414M -$1B -$734M
Ending Cash (CF) $9.9B $11.2B $11.8B $12.9B $13.2B
 
Levered Free Cash Flow -$477M -$824M -$903M -$868M -$677M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.3B $3.3B $3.3B $4B $4.1B
Depreciation & Amoritzation $755M $730M $708M $733M $784M
Stock-Based Compensation $296M $375M $361M $367M $377M
Change in Accounts Receivable -$166M -$595M -$838M -$434M -$324M
Change in Inventories -- -- -- -- --
Cash From Operations $3.6B $3.2B $3.3B $4.3B $4.5B
 
Capital Expenditures $299M $459M $432M $419M $284M
Cash Acquisitions -$356M -$803M -$708M -$985M -$8.2B
Cash From Investing -$615M -$1.3B -$1.1B -$1.4B -$8.4B
 
Dividends Paid (Ex Special Dividend) -$948M -$1.1B -$1.2B -$1.4B -$1.6B
Special Dividend Paid
Long-Term Debt Issued -$456M $1.6B $1.6B $1.9B $8.2B
Long-Term Debt Repaid -$2B -$1B -$365M -$1.4B -$1.1B
Repurchase of Common Stock -$225M -$1.6B -$1.6B -$1.2B -$900M
Other Financing Activities $996M $1.8B $289M -$30M -$694M
Cash From Financing -$2.5B -$181M -$1.1B -$1.8B $4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $471M $1.8B $1.2B $1.1B $216M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.3B $2.8B $2.9B $3.9B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $998M $1.1B $1.3B $1.4B $1.4B
Depreciation & Amoritzation $197M $180M $169M $189M $227M
Stock-Based Compensation $78M $105M $99M $103M $112M
Change in Accounts Receivable -$404M -$429M -$775M -$742M -$599M
Change in Inventories -- -- -- -- --
Cash From Operations -$408M -$702M -$819M -$781M -$622M
 
Capital Expenditures $69M $122M $84M $87M $55M
Cash Acquisitions -- -$28M -$283M -$275M $7M
Cash From Investing -$67M -$159M -$368M -$368M $26M
 
Dividends Paid (Ex Special Dividend) -$237M -$272M -$296M -$354M -$405M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $825M $1.4B $1B $1B
Long-Term Debt Repaid -$4M -$4M -$4M -$1B -$505M
Repurchase of Common Stock -$205M -$634M -$300M -$300M -$300M
Other Financing Activities $150M $906M -$102M $641M -$104M
Cash From Financing -$261M $855M $773M $135M -$138M
 
Beginning Cash (CF) $10.7B $11.4B $12.1B $14.2B $13.7B
Foreign Exchange Rate Adjustment -$36M -$136M $152M -$228M $243M
Additions / Reductions -$736M -$6M -$414M -$1B -$734M
Ending Cash (CF) $9.9B $11.2B $11.8B $12.9B $13.2B
 
Levered Free Cash Flow -$477M -$824M -$903M -$868M -$677M

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

GET BETTER TRADE IDEAS

Popular

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

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…

Stock Ideas

Buy
70
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
60
Is NVDA Stock a Buy?

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

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 24.5% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0.19% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 19.81% over the past day.

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

Show me the best stock