Financhill
Sell
34

MAN Quote, Financials, Valuation and Earnings

Last price:
$41.36
Seasonality move :
-2.29%
Day range:
$41.14 - $41.98
52-week range:
$38.10 - $78.87
Dividend yield:
7.44%
P/E ratio:
18.00x
P/S ratio:
0.11x
P/B ratio:
0.91x
Volume:
669.4K
Avg. volume:
1.1M
1-year change:
-45.72%
Market cap:
$1.9B
Revenue:
$17.9B
EPS (TTM):
$2.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18B $20.7B $19.8B $18.9B $17.9B
Revenue Growth (YoY) -13.72% 15.13% -4.33% -4.61% -5.61%
 
Cost of Revenues $15.2B $17.3B $16.3B $15.6B $14.8B
Gross Profit $2.8B $3.4B $3.6B $3.4B $3.1B
Gross Profit Margin 15.69% 16.44% 18.02% 17.75% 17.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.8B $2.9B $3B $2.8B
Other Inc / (Exp) -$76.5M $9.5M -$45.6M -$59.5M $7.5M
Operating Expenses $2.6B $2.8B $2.9B $3B $2.8B
Operating Income $254.4M $585.4M $631.7M $310.9M $306M
 
Net Interest Expenses $30.2M $26.8M $29M $45.5M $56.7M
EBT. Incl. Unusual Items $147.7M $568.1M $557.1M $205.9M $256.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123.9M $185.7M $183.3M $117.1M $111.7M
Net Income to Company $23.8M $382.4M $373.8M $88.8M $145.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.8M $382.4M $373.8M $88.8M $145.1M
 
Basic EPS (Cont. Ops) $0.41 $7.01 $7.17 $1.78 $3.04
Diluted EPS (Cont. Ops) $0.41 $6.91 $7.08 $1.76 $3.01
Weighted Average Basic Share $58M $54.5M $52.2M $49.8M $47.8M
Weighted Average Diluted Share $58.3M $55.4M $52.8M $50.4M $48.3M
 
EBITDA $267.3M $680.3M $688.6M $374.2M $433.4M
EBIT $191M $606.9M $604M $285.6M $346.8M
 
Revenue (Reported) $18B $20.7B $19.8B $18.9B $17.9B
Operating Income (Reported) $254.4M $585.4M $631.7M $310.9M $306M
Operating Income (Adjusted) $191M $606.9M $604M $285.6M $346.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $5.1B $4.8B $4.4B $4.1B
Revenue Growth (YoY) 6.61% 4.45% -7.6% -7.34% -7.11%
 
Cost of Revenues $4.2B $4.2B $3.9B $3.6B $3.4B
Gross Profit $768.1M $897.1M $863.1M $763.7M $698.3M
Gross Profit Margin 15.6% 17.44% 18.16% 17.34% 17.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $669.7M $758.4M $745.2M $697.8M $670.1M
Other Inc / (Exp) $1.7M $4.9M $3.1M $3.9M $4.1M
Operating Expenses $669.7M $758.4M $745.2M $697.8M $670.1M
Operating Income $98.4M $138.7M $117.9M $65.9M $28.2M
 
Net Interest Expenses $7.1M $7.6M $10.6M $12.3M $15.6M
EBT. Incl. Unusual Items $93M $136M $110.4M $57.5M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $44.4M $32.6M $17.8M $11.1M
Net Income to Company $62M $91.6M $77.8M $39.7M $5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62M $91.6M $77.8M $39.7M $5.6M
 
Basic EPS (Cont. Ops) $1.12 $1.71 $1.53 $0.82 $0.12
Diluted EPS (Cont. Ops) $1.11 $1.68 $1.51 $0.81 $0.12
Weighted Average Basic Share $55.1M $53.6M $50.9M $48.3M $46.8M
Weighted Average Diluted Share $55.7M $54.4M $51.6M $48.9M $47.3M
 
EBITDA $121.1M $167.7M $150.1M $99.5M $60.4M
EBIT $103.2M $146.4M $129.1M $77.9M $39.2M
 
Revenue (Reported) $4.9B $5.1B $4.8B $4.4B $4.1B
Operating Income (Reported) $98.4M $138.7M $117.9M $65.9M $28.2M
Operating Income (Adjusted) $103.2M $146.4M $129.1M $77.9M $39.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.3B $20.9B $19.4B $18.6B $17.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.4B $17.4B $15.9B $15.3B $14.5B
Gross Profit $2.9B $3.5B $3.5B $3.3B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.9B $2.9B $3B $2.8B
Other Inc / (Exp) -$61.7M $12.7M -$36.3M -$52.5M $14M
Operating Expenses $2.6B $2.9B $2.9B $3B $2.8B
Operating Income $315.1M $625.7M $610.9M $258.9M $268.3M
 
Net Interest Expenses $29.9M $27.3M $43.1M $53.4M $66.3M
EBT. Incl. Unusual Items $223.5M $611.1M $531.5M $153M $216M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $139.4M $199.1M $171.5M $102.3M $105M
Net Income to Company $84.1M $412M $360M $50.7M $111M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $84.1M $412M $360M $50.7M $111M
 
Basic EPS (Cont. Ops) $1.53 $7.61 $6.96 $1.00 $2.33
Diluted EPS (Cont. Ops) $1.51 $7.49 $6.88 $0.97 $2.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $341.5M $726.9M $671M $323.6M $394.3M
EBIT $265.9M $650.1M $586.7M $234.4M $308.1M
 
Revenue (Reported) $18.3B $20.9B $19.4B $18.6B $17.5B
Operating Income (Reported) $315.1M $625.7M $610.9M $258.9M $268.3M
Operating Income (Adjusted) $265.9M $650.1M $586.7M $234.4M $308.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $5.1B $4.8B $4.4B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.2B $3.9B $3.6B $3.4B
Gross Profit $768.1M $897.1M $863.1M $763.7M $698.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $669.7M $758.4M $745.2M $697.8M $670.1M
Other Inc / (Exp) $1.7M $4.9M $3.1M $3.9M $4.1M
Operating Expenses $669.7M $758.4M $745.2M $697.8M $670.1M
Operating Income $98.4M $138.7M $117.9M $65.9M $28.2M
 
Net Interest Expenses $7.1M $7.6M $10.6M $12.3M $15.6M
EBT. Incl. Unusual Items $93M $136M $110.4M $57.5M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $44.4M $32.6M $17.8M $11.1M
Net Income to Company $62M $91.6M $77.8M $39.7M $5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62M $91.6M $77.8M $39.7M $5.6M
 
Basic EPS (Cont. Ops) $1.12 $1.71 $1.53 $0.82 $0.12
Diluted EPS (Cont. Ops) $1.11 $1.68 $1.51 $0.81 $0.12
Weighted Average Basic Share $55.1M $53.6M $50.9M $48.3M $46.8M
Weighted Average Diluted Share $55.7M $54.4M $51.6M $48.9M $47.3M
 
EBITDA $121.1M $167.7M $150.1M $99.5M $60.4M
EBIT $103.2M $146.4M $129.1M $77.9M $39.2M
 
Revenue (Reported) $4.9B $5.1B $4.8B $4.4B $4.1B
Operating Income (Reported) $98.4M $138.7M $117.9M $65.9M $28.2M
Operating Income (Adjusted) $103.2M $146.4M $129.1M $77.9M $39.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $847.8M $639M $581.3M $509.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9B $5.4B $5.1B $4.8B $4.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $186.9M $126.7M $158M $160.8M $163.7M
Total Current Assets $6.7B $6.4B $5.9B $5.6B $5B
 
Property Plant And Equipment $535.8M $490.2M $477.9M $543.9M $479.7M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.7B $1.6B $1.6B $1.6B
Other Intangibles $248.6M $583.6M $549.5M $519.6M $486.1M
Other Long-Term Assets $651.6M $610.2M $540.5M $607.8M $701.5M
Total Assets $9.3B $9.8B $9.1B $8.8B $8.2B
 
Accounts Payable $2.5B $3B $2.8B $2.7B $2.6B
Accrued Expenses $602.1M $584.7M $572.6M $693M $573.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7B $5.8B $4.9B $4.8B $4.4B
 
Long-Term Debt $1.1B $565.7M $959.9M $990.5M $929.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.3B $6.7B $6.6B $6.1B
 
Common Stock $1.2M $1.2M $1.2M $1.2M $1.2M
Other Common Equity Adj -$397.3M -$389.4M -$458.7M -$466M -$443M
Common Equity $2.4B $2.5B $2.4B $2.2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.6M $10M $10.8M $10.8M $1.7M
Total Equity $2.5B $2.5B $2.5B $2.2B $2.1B
 
Total Liabilities and Equity $9.3B $9.8B $9.1B $8.8B $8.2B
Cash and Short Terms $1.6B $847.8M $639M $581.3M $509.4M
Total Debt $1.1B $1.1B $986.5M $1B $952.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5B $777.3M $706.7M $604.8M $395M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9B $5.4B $4.8B $4.5B $4.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $208.9M $152.2M $178M $186.5M $185.9M
Total Current Assets $6.6B $6.4B $5.7B $5.2B $4.7B
 
Property Plant And Equipment $504.8M $464.9M $492.2M $528.1M $503.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.7B $1.6B $1.6B $1.6B
Other Intangibles $240.4M $573M $541.4M $507.8M $479.4M
Other Long-Term Assets $660M $603.7M $566.4M $628.4M $726.9M
Total Assets $9.2B $9.7B $8.9B $8.5B $8B
 
Accounts Payable $2.7B $3.2B $2.7B $2.6B $2.4B
Accrued Expenses $590.4M $589.6M $576.7M $604.3M $472.2M
Current Portion Of Long-Term Debt -- -- -- -- $100.6M
Current Portion Of Capital Lease Obligations -- -- -- -- $102.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.8B $5.7B $4.6B $4.5B $4.2B
 
Long-Term Debt $1.1B $551.3M $972.4M $968.9M $971.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.2B $6.4B $6.3B $5.9B
 
Common Stock $1.2M $1.2M $1.2M $1.2M $1.2M
Other Common Equity Adj -$437.8M -$399.6M -$451.6M -$495.5M -$447.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.1M $10.6M $11M $11M $2.1M
Total Equity $2.4B $2.6B $2.5B $2.2B $2.1B
 
Total Liabilities and Equity $9.2B $9.7B $8.9B $8.5B $8B
Cash and Short Terms $1.5B $777.3M $706.7M $604.8M $395M
Total Debt $1.1B $1.1B $989M $984.5M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.8M $382.4M $373.8M $88.8M $145.1M
Depreciation & Amoritzation $76.3M $73.4M $84.6M $88.6M $86.6M
Stock-Based Compensation $24.2M $36.8M $37.6M $28.7M $27.3M
Change in Accounts Receivable $586.9M -$640.9M $28.8M $391.8M $261.1M
Change in Inventories -- -- -- -- --
Cash From Operations $936.4M $644.8M $423.3M $348.2M $309.2M
 
Capital Expenditures $50.7M $64.2M $75.6M $78.2M $51.1M
Cash Acquisitions $8.3M -$922.8M -$9.7M $4.1M -$17.1M
Cash From Investing -$42.4M -$987M -$85.3M -$74.1M -$68.2M
 
Dividends Paid (Ex Special Dividend) -$129.1M -$136.6M -$139.9M -$144.3M -$145.8M
Special Dividend Paid
Long-Term Debt Issued $2.7M $75.5M $421.3M $1M $3.7M
Long-Term Debt Repaid -$400K -$2.2M -$487.2M -$4.4M -$1.6M
Repurchase of Common Stock -$264.7M -$210M -$270M -$179.8M -$140M
Other Financing Activities -$2.7M -$7.5M -$5.3M -$600K -$3M
Cash From Financing -$435.2M -$283.7M -$482.1M -$349.5M -$282.4M
 
Beginning Cash (CF) $1B $1.6B $847.8M $639M $581.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $458.8M -$625.9M -$144.1M -$75.4M -$41.4M
Ending Cash (CF) $1.6B $847.8M $639M $581.3M $509.4M
 
Levered Free Cash Flow $885.7M $580.6M $347.7M $270M $258.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $62M $91.6M $77.8M $39.7M $5.6M
Depreciation & Amoritzation $17.9M $21.3M $21M $21.6M $21.2M
Stock-Based Compensation $7.5M $10.6M $5.1M $7.5M $7.6M
Change in Accounts Receivable -$94.5M -$96.9M $398M $283.9M $245.1M
Change in Inventories -- -- -- -- --
Cash From Operations $140.9M $70.6M $124.6M $116M -$153.2M
 
Capital Expenditures $12.7M $19.4M $13.2M $11.8M $13.7M
Cash Acquisitions -$7.1M $800K -- -- -$1M
Cash From Investing -$19.1M -$18.6M -$13.2M -$9.7M -$14.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100K $700K $200K -- $26M
Long-Term Debt Repaid -$2.2M -$25M -$200K -$200K -$100K
Repurchase of Common Stock -$100.1M -$59.9M -$30M -$50M -$25M
Other Financing Activities -$5.8M -- -- -$1.1M --
Cash From Financing -$106M -$95.8M -$48.8M -$57.5M $45.7M
 
Beginning Cash (CF) $1.6B $847.8M $639M $581.3M $509.4M
Foreign Exchange Rate Adjustment -$60.2M -$26.7M $5.1M -$25.3M $7.7M
Additions / Reductions $15.8M -$43.8M $62.6M $48.8M -$122.1M
Ending Cash (CF) $1.5B $777.3M $706.7M $604.8M $395M
 
Levered Free Cash Flow $128.2M $51.2M $111.4M $104.2M -$166.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $84.1M $412M $360M $50.7M $111M
Depreciation & Amoritzation $75.6M $76.8M $84.3M $89.2M $86.2M
Stock-Based Compensation $27.1M $39.9M $32.1M $31.1M $27.4M
Change in Accounts Receivable $114.1M -$643.3M $523.7M $277.7M $222.3M
Change in Inventories -- -- -- -- --
Cash From Operations $896.3M $574.5M $477.3M $339.6M $40M
 
Capital Expenditures $54.3M $70.9M $69.4M $76.8M $53M
Cash Acquisitions $1.2M -$914.9M -$10.5M $4.1M -$18.1M
Cash From Investing -$53.2M -$986.5M -$79.9M -$70.6M -$73.1M
 
Dividends Paid (Ex Special Dividend) -$129.1M -$136.6M -$139.9M -$144.3M -$145.8M
Special Dividend Paid
Long-Term Debt Issued $2.5M $76.1M $420.8M $800K $29.7M
Long-Term Debt Repaid -$2.5M -$25M -$462.4M -$4.4M -$1.5M
Repurchase of Common Stock -$301M -$169.8M -$240.1M -$199.8M -$115M
Other Financing Activities -$8.5M -- -- -$1.7M --
Cash From Financing -$471.5M -$273.5M -$435.1M -$358.2M -$179.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $371.6M -$685.5M -$37.7M -$89.2M -$212.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $842M $503.6M $407.9M $262.8M -$13M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $62M $91.6M $77.8M $39.7M $5.6M
Depreciation & Amoritzation $17.9M $21.3M $21M $21.6M $21.2M
Stock-Based Compensation $7.5M $10.6M $5.1M $7.5M $7.6M
Change in Accounts Receivable -$94.5M -$96.9M $398M $283.9M $245.1M
Change in Inventories -- -- -- -- --
Cash From Operations $140.9M $70.6M $124.6M $116M -$153.2M
 
Capital Expenditures $12.7M $19.4M $13.2M $11.8M $13.7M
Cash Acquisitions -$7.1M $800K -- -- -$1M
Cash From Investing -$19.1M -$18.6M -$13.2M -$9.7M -$14.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100K $700K $200K -- $26M
Long-Term Debt Repaid -$2.2M -$25M -$200K -$200K -$100K
Repurchase of Common Stock -$100.1M -$59.9M -$30M -$50M -$25M
Other Financing Activities -$5.8M -- -- -$1.1M --
Cash From Financing -$106M -$95.8M -$48.8M -$57.5M $45.7M
 
Beginning Cash (CF) $1.6B $847.8M $639M $581.3M $509.4M
Foreign Exchange Rate Adjustment -$60.2M -$26.7M $5.1M -$25.3M $7.7M
Additions / Reductions $15.8M -$43.8M $62.6M $48.8M -$122.1M
Ending Cash (CF) $1.5B $777.3M $706.7M $604.8M $395M
 
Levered Free Cash Flow $128.2M $51.2M $111.4M $104.2M -$166.9M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock