Financhill
Buy
64

MS Quote, Financials, Valuation and Earnings

Last price:
$123.08
Seasonality move :
10.08%
Day range:
$120.53 - $124.54
52-week range:
$83.09 - $136.24
Dividend yield:
2.88%
P/E ratio:
18.79x
P/S ratio:
3.65x
P/B ratio:
2.12x
Volume:
12.8M
Avg. volume:
6.6M
1-year change:
35.44%
Market cap:
$198.9B
Revenue:
$50.7B
EPS (TTM):
$6.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $39B $45.8B $56.4B $50.2B $50.7B
Revenue Growth (YoY) 3.53% 17.37% 23.1% -11% 0.91%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.3B $21.1B $25.3B $24B $25.1B
Other Inc / (Exp) $1.5B $986M $1.4B $15M $573M
Operating Expenses $19.2B $20.9B $25.3B $24B $23.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $11.3B $14.4B $19.7B $14.1B $11.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1B $3.2B $4.5B $2.9B $2.6B
Net Income to Company $9.2B $11.2B $15.1B $11.2B $9.2B
 
Minority Interest in Earnings -$195M -$183M -$86M -$150M -$143M
Net Income to Common Excl Extra Items $9B $11B $15B $11B $9.1B
 
Basic EPS (Cont. Ops) $5.26 $6.55 $8.16 $6.23 $5.24
Diluted EPS (Cont. Ops) $5.19 $6.46 $8.03 $6.15 $5.18
Weighted Average Basic Share $1.6B $1.6B $1.8B $1.7B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.8B $1.7B $1.6B
 
EBITDA -- -- -- -- --
EBIT $23.7B $18.3B $21B $26.4B $53.9B
 
Revenue (Reported) $39B $45.8B $56.4B $50.2B $50.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $23.7B $18.3B $21B $26.4B $53.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11B $13.9B $12.1B $12.4B $14.3B
Revenue Growth (YoY) 17.34% 26.34% -12.85% 2.3% 15.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2B $6.1B $5.8B $6.1B $7B
Other Inc / (Exp) $346M $45M -$168M $144M $315M
Operating Expenses $5.2B $5.9B $5.8B $6.1B $6.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.5B $4.9B $3.4B $3.1B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $736M $1.2B $726M $710M $995M
Net Income to Company $2.8B $3.7B $2.7B $2.4B $3.2B
 
Minority Interest in Earnings -$34M -$17M -$30M -$27M -$38M
Net Income to Common Excl Extra Items $2.7B $3.7B $2.6B $2.4B $3.2B
 
Basic EPS (Cont. Ops) $1.68 $2.01 $1.49 $1.39 $1.91
Diluted EPS (Cont. Ops) $1.66 $1.98 $1.47 $1.38 $1.88
Weighted Average Basic Share $1.5B $1.8B $1.7B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.8B $1.7B $1.6B $1.6B
 
EBITDA -- -- -- -- --
EBIT $4.1B $5.2B $7B $13.3B $16.2B
 
Revenue (Reported) $11B $13.9B $12.1B $12.4B $14.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.1B $5.2B $7B $13.3B $16.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $43.4B $55.5B $52B $50.5B $54.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.9B $25B $23.7B $25.2B $26.4B
Other Inc / (Exp) $1.4B $1.1B $562M $469M $798M
Operating Expenses $20.9B $24.7B $23.7B $25.2B $26.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $12.7B $19.2B $16.2B $12.5B $14.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6B $4.4B $3.6B $2.6B $3.4B
Net Income to Company $10.1B $14.8B $12.6B $10B $11.3B
 
Minority Interest in Earnings -$222M -$93M -$140M -$149M -$153M
Net Income to Common Excl Extra Items $9.9B $14.7B $12.5B $9.8B $11.2B
 
Basic EPS (Cont. Ops) $6.01 $7.95 $6.98 $5.64 $6.66
Diluted EPS (Cont. Ops) $5.93 $7.83 $6.89 $5.58 $6.57
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $18.7B $20.6B $21.9B $46.1B $64.7B
 
Revenue (Reported) $43.4B $55.5B $52B $50.5B $54.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $18.7B $20.6B $21.9B $46.1B $64.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $33B $42.7B $38.3B $38.6B $42.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.7B $19.5B $18B $19.3B $20.6B
Other Inc / (Exp) $659M $744M -$70M $384M $609M
Operating Expenses $15.7B $19.2B $18B $19.3B $20.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10B $14.8B $11.3B $9.7B $12.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2B $3.4B $2.4B $2B $2.9B
Net Income to Company $7.8B $11.4B $8.9B $7.7B $9.8B
 
Minority Interest in Earnings -$156M -$66M -$120M -$119M -$129M
Net Income to Common Excl Extra Items $7.6B $11.3B $8.8B $7.6B $9.7B
 
Basic EPS (Cont. Ops) $4.68 $6.11 $4.93 $4.36 $5.80
Diluted EPS (Cont. Ops) $4.63 $6.02 $4.88 $4.32 $5.72
Weighted Average Basic Share $4.6B $5.4B $5.1B $4.9B $4.8B
Weighted Average Diluted Share $4.7B $5.5B $5.2B $5B $4.8B
 
EBITDA -- -- -- -- --
EBIT $13.5B $15.8B $16.7B $36.4B $47.3B
 
Revenue (Reported) $33B $42.7B $38.3B $38.6B $42.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $13.5B $15.8B $16.7B $36.4B $47.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $49.7B $67.5B $86.8B $92.7B $58.7B
Short Term Investments $62.2B $110.4B $102.8B $84.3B $22.8B
Accounts Receivable, Net $55.6B $97.7B $96B $78.5B $80.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $255.8B $391.8B $405.7B $369.5B $272.3B
 
Property Plant And Equipment -- $21M $16M $4M $23M
Long-Term Investments $274.6B $362.3B $373.8B $336.9B $359.3B
Goodwill $7.1B $11.6B $16.8B $16.7B $16.7B
Other Intangibles $2.1B $5B $8.4B $7.6B $7.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $895.4B $1.1T $1.2T $1.2T $1.2T
 
Accounts Payable $197.8B $227.4B $228.7B $216.1B $208.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9.7B $14.1B $10.3B $5.1B $8.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $261.7B $292.2B $301.2B $283.8B $279.7B
 
Long-Term Debt $197.7B $218.8B $232.8B $241.1B $267.5B
Capital Leases -- -- -- -- --
Total Liabilities $812.7B $1T $1.1T $1.1T $1.1T
 
Common Stock $8.5B $9.3B $7.8B $8.8B $8.8B
Other Common Equity Adj -$2.8B -$2B -$3.1B -$6.3B -$6.4B
Common Equity $73B $92.5B $97.7B $91.4B $90.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.4B $1.2B $1.1B $944M
Total Equity $82.7B $103.1B $106.6B $101.2B $100B
 
Total Liabilities and Equity $895.4B $1.1T $1.2T $1.2T $1.2T
Cash and Short Terms $111.9B $177.8B $189.7B $177B $81.5B
Total Debt $207.3B $232.9B $243.2B $246.2B $276.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $57.6B $80B $71.3B $79.8B $61.7B
Short Term Investments $84.5B $101.6B $16.3B $23.5B $23.9B
Accounts Receivable, Net $72.5B $98.4B $87.9B $76.5B $91.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $302.9B $399.7B $286.6B $281.3B $314.3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $301.8B $389.2B $353.6B $356.1B $372.3B
Goodwill $7.3B $16.8B $16.7B $16.7B $16.7B
Other Intangibles $1.9B $8.5B $7.9B $7.2B $6.6B
Other Long-Term Assets -- -- -- -- --
Total Assets $955.9B $1.2T $1.2T $1.2T $1.3T
 
Accounts Payable $192.3B $240.3B $229.5B $200.5B $216.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $13.7B $9.8B $4.4B $6.7B $20.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $247.4B $312.1B $294B $283.9B $295.7B
 
Long-Term Debt $203.6B $230.3B $223.8B $250.1B $295.5B
Capital Leases -- -- -- -- --
Total Liabilities $866.1B $1.1T $1.1T $1.1T $1.2T
 
Common Stock $8.5B $7.8B $8.8B $8.8B $9.8B
Other Common Equity Adj -$537M -$2.7B -$5.8B -$7.2B -$6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $994M -- $995M
Minority Interest, Total $1.4B $1.2B $1.1B $947M $1B
Total Equity $89.8B $107.1B $102.1B $100.2B $104.7B
 
Total Liabilities and Equity $955.9B $1.2T $1.2T $1.2T $1.3T
Cash and Short Terms $142.1B $181.6B $87.5B $103.3B $85.6B
Total Debt $217.3B $240B $228.1B $256.9B $316.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $9.2B $11.2B $15.1B $11.2B $9.2B
Depreciation & Amoritzation $2.6B $3.8B $4.2B $4B $4.3B
Stock-Based Compensation $1.2B $1.3B $2.1B $1.9B $1.7B
Change in Accounts Receivable $233M -$29.8B $774M $14.7B $602M
Change in Inventories -- -- -- -- --
Cash From Operations $40.8B -$25.2B $34B -$6.4B -$33.5B
 
Capital Expenditures $1.8B $1.4B $2.3B $3.1B $3.4B
Cash Acquisitions -- $3.8B -$2.6B -- --
Cash From Investing -$33.6B -$37.9B -$49.9B -$11.6B -$3.1B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.7B -$4.2B -$5.4B -$5.8B
Special Dividend Paid
Long-Term Debt Issued $30.6B $60.7B $90.3B $72.5B $78.4B
Long-Term Debt Repaid -$40.5B -$50.5B -$70.1B -$34.9B -$64.8B
Repurchase of Common Stock -$6B -$1.9B -$12.1B -$10.9B -$6.2B
Other Financing Activities $3.5B $2.8B -$528M -$1.2B $671M
Cash From Financing -$12B $83.8B $41.5B $22.7B -$2.7B
 
Beginning Cash (CF) $87.2B $82.2B $105.7B $127.7B $128.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.8B $20.7B $25.6B $4.7B -$39.3B
Ending Cash (CF) $82.2B $105.7B $127.7B $128.1B $89.2B
 
Levered Free Cash Flow $38.9B -$26.7B $31.7B -$9.5B -$36.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.8B $3.7B $2.7B $2.4B $3.2B
Depreciation & Amoritzation $853M $1B $928M $988M $1.3B
Stock-Based Compensation $254M $500M $528M $367M $372M
Change in Accounts Receivable -$9.3B -$332M -$5.2B $852M -$2.6B
Change in Inventories -- -- -- -- --
Cash From Operations -$6.9B $2.1B -$7.6B $3.7B -$17.3B
 
Capital Expenditures $123M $619M $857M $913M $916M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.8B -$15.1B -$4.2B $517M -$6.7B
 
Dividends Paid (Ex Special Dividend) -$680M -$1.4B -$1.4B -$1.5B -$1.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.3B $24.5B $14.5B $20.9B $25.9B
Long-Term Debt Repaid -$13.5B -$16.4B -$7.5B -$14.6B -$15.9B
Repurchase of Common Stock -$30M -$3.6B -$2.6B -$1.5B -$806M
Other Financing Activities -$147M -$29M $456M $191M -$50M
Cash From Financing -$2.7B $11.8B -$4.6B $361M $23B
 
Beginning Cash (CF) $106.3B $126.5B $131.3B $105B $90.2B
Foreign Exchange Rate Adjustment $1.9B -$1.4B -$3.3B -$1.2B $1.9B
Additions / Reductions -$13.4B -$1.2B -$16.3B $4.6B -$971M
Ending Cash (CF) $94.8B $123.9B $111.7B $108.4B $91.1B
 
Levered Free Cash Flow -$7B $1.5B -$8.4B $2.8B -$18.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.1B $14.8B $12.6B $10B $11.3B
Depreciation & Amoritzation $3B $4.4B $4B $4.1B $4.9B
Stock-Based Compensation $1.1B $2.1B $1.8B $1.8B $1.6B
Change in Accounts Receivable -$11.7B -$15.4B $11.4B $10.6B -$13.6B
Change in Inventories -- -- -- -- --
Cash From Operations $23M $8.2B $7.9B -$29.8B -$28.2B
 
Capital Expenditures $1.3B $2.2B $3B $3.3B $3.5B
Cash Acquisitions -- $1.2B -- -- --
Cash From Investing -$45.3B -$35.1B -$27.8B $6.6B -$28.1B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$3.6B -$5.3B -$5.7B -$6B
Special Dividend Paid
Long-Term Debt Issued $49.1B $92.1B $71B $79.1B $97.9B
Long-Term Debt Repaid -$48.3B -$69B -$40.4B -$56.7B -$70.6B
Repurchase of Common Stock -$3.3B -$9.3B -$12B -$6.6B -$4.7B
Other Financing Activities $4.4B $1.4B -$760M $146M $2B
Cash From Financing $58.1B $56.7B $16.5B $17.6B $37.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.9B $29.9B -$3.4B -$5.6B -$19.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2B $6B $5B -$33B -$31.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.8B $11.4B $8.9B $7.7B $9.8B
Depreciation & Amoritzation $2.4B $3B $2.8B $2.9B $3.5B
Stock-Based Compensation $802M $1.6B $1.4B $1.3B $1.2B
Change in Accounts Receivable -$17.1B -$2.7B $8B $3.9B -$10.3B
Change in Inventories -- -- -- -- --
Cash From Operations $159M $33.6B $7.6B -$15.8B -$10.4B
 
Capital Expenditures $905M $1.7B $2.3B $2.5B $2.6B
Cash Acquisitions -- -$2.6B -- -- --
Cash From Investing -$37.4B -$34.6B -$12.5B $5.7B -$19.3B
 
Dividends Paid (Ex Special Dividend) -$2B -$2.9B -$4B -$4.3B -$4.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $42.2B $73.6B $54.3B $60.9B $80.4B
Long-Term Debt Repaid -$38.2B -$56.7B -$27B -$48.8B -$54.6B
Repurchase of Common Stock -$1.8B -$9.2B -$9.1B -$4.8B -$3.3B
Other Financing Activities $21M -$1.3B -$1.6B -$179M $1.1B
Cash From Financing $48.9B $21.8B -$3.3B -$8.4B $31.5B
 
Beginning Cash (CF) $320B $350.3B $395.1B $344.4B $281.7B
Foreign Exchange Rate Adjustment $955M -$2.7B -$7.8B -$1.2B $99M
Additions / Reductions $11.6B $20.9B -$8.2B -$18.5B $1.8B
Ending Cash (CF) $332.6B $368.5B $379.1B $324.7B $283.5B
 
Levered Free Cash Flow -$746M $32B $5.3B -$18.3B -$13B

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 1.14% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.03% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.44% over the past day.

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

Show me the best stock