Financhill
Sell
46

MMC Quote, Financials, Valuation and Earnings

Last price:
$214.23
Seasonality move :
3.1%
Day range:
$209.63 - $212.38
52-week range:
$186.30 - $235.50
Dividend yield:
1.44%
P/E ratio:
26.13x
P/S ratio:
4.40x
P/B ratio:
7.61x
Volume:
1.4M
Avg. volume:
1.9M
1-year change:
12.92%
Market cap:
$104.2B
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

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock