Financhill
Buy
60

MAR Quote, Financials, Valuation and Earnings

Last price:
$286.31
Seasonality move :
5.72%
Day range:
$282.76 - $286.55
52-week range:
$204.55 - $295.45
Dividend yield:
0.84%
P/E ratio:
29.96x
P/S ratio:
3.35x
P/B ratio:
--
Volume:
423.9K
Avg. volume:
1.2M
1-year change:
28.65%
Market cap:
$79.6B
Revenue:
$23.7B
EPS (TTM):
$9.56
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21B $10.6B $13.9B $20.8B $23.7B
Revenue Growth (YoY) 1.03% -49.6% 31.09% 49.91% 14.15%
 
Cost of Revenues $17.8B $9.1B $11.1B $16.2B $18.6B
Gross Profit $3.2B $1.5B $2.8B $4.6B $5.1B
Gross Profit Margin 15.34% 13.8% 20.21% 21.94% 21.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $938M $762M $823M $891M $1B
Other Inc / (Exp) $29M -$399M -$186M $17M -$11M
Operating Expenses $1.3B $1.1B $1B $1.1B $1.2B
Operating Income $1.9B $351M $1.8B $3.5B $3.9B
 
Net Interest Expenses $368M $418M $392M $377M $535M
EBT. Incl. Unusual Items $1.6B -$466M $1.2B $3.1B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $326M -$199M $81M $756M $295M
Net Income to Company $1.3B -$267M $1.1B $2.4B $3.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B -$267M $1.1B $2.4B $3.1B
 
Basic EPS (Cont. Ops) $3.83 -$0.82 $3.36 $7.27 $10.23
Diluted EPS (Cont. Ops) $3.80 -$0.82 $3.34 $7.24 $10.18
Weighted Average Basic Share $332.7M $325.8M $327.2M $324.4M $301.5M
Weighted Average Diluted Share $335.5M $325.8M $329.3M $325.8M $302.9M
 
EBITDA $2.4B $457M $1.9B $3.8B $4.2B
EBIT $2B -$21M $1.6B $3.5B $3.9B
 
Revenue (Reported) $21B $10.6B $13.9B $20.8B $23.7B
Operating Income (Reported) $1.9B $351M $1.8B $3.5B $3.9B
Operating Income (Adjusted) $2B -$21M $1.6B $3.5B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $3.9B $5.3B $5.9B $6.3B
Revenue Growth (YoY) -57.34% 75.07% 34.64% 11.58% 5.52%
 
Cost of Revenues $1.8B $3.1B $4.1B $4.5B $5B
Gross Profit $437M $825M $1.2B $1.4B $1.3B
Gross Profit Margin 19.39% 20.91% 23.08% 23.57% 20.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $131M $212M $216M $239M $276M
Other Inc / (Exp) -$19M -$172M $2M $16M $1M
Operating Expenses $184M $276M $266M $285M $321M
Operating Income $253M $549M $960M $1.1B $953M
 
Net Interest Expenses $107M $99M $93M $139M $168M
EBT. Incl. Unusual Items $127M $278M $869M $989M $786M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27M $58M $239M $237M $202M
Net Income to Company $100M $220M $630M $752M $584M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $100M $220M $630M $752M $584M
 
Basic EPS (Cont. Ops) $0.31 $0.67 $1.94 $2.52 $2.08
Diluted EPS (Cont. Ops) $0.31 $0.67 $1.94 $2.51 $2.07
Weighted Average Basic Share $325.9M $327.3M $324.5M $298.6M $281.5M
Weighted Average Diluted Share $326.8M $329.3M $325.7M $298.6M $281.5M
 
EBITDA $341M $470M $1B $1.2B $1B
EBIT $240M $385M $969M $1.1B $965M
 
Revenue (Reported) $2.3B $3.9B $5.3B $5.9B $6.3B
Operating Income (Reported) $253M $549M $960M $1.1B $953M
Operating Income (Adjusted) $240M $385M $969M $1.1B $965M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.8B $11.6B $19.3B $23.5B $24.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12B $9.3B $15.1B $18.2B $19.7B
Gross Profit $1.7B $2.3B $4.2B $5.3B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $846M $793M $868M $917M $1.1B
Other Inc / (Exp) $138M -$533M $20M -$9M -$3M
Operating Expenses $1.3B $1B $1.1B $1.1B $1.3B
Operating Income $438M $1.3B $3.1B $4.2B $3.8B
 
Net Interest Expenses $402M $406M $361M $498M $629M
EBT. Incl. Unusual Items $174M $318M $2.8B $3.7B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$149M $618M $780M $366M
Net Income to Company $176M $467M $2.2B $2.9B $2.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $176M $467M $2.2B $2.9B $2.8B
 
Basic EPS (Cont. Ops) $0.54 $1.43 $6.58 $9.48 $9.60
Diluted EPS (Cont. Ops) $0.53 $1.42 $6.56 $9.44 $9.56
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.2B $1.1B $3.4B $4.5B $4.1B
EBIT $602M $753M $3.2B $4.2B $3.8B
 
Revenue (Reported) $13.8B $11.6B $19.3B $23.5B $24.8B
Operating Income (Reported) $438M $1.3B $3.1B $4.2B $3.8B
Operating Income (Adjusted) $602M $753M $3.2B $4.2B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.4B $9.4B $14.9B $17.6B $18.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.3B $7.5B $11.6B $13.6B $14.7B
Gross Profit $1.1B $1.9B $3.3B $4B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $579M $610M $655M $681M $785M
Other Inc / (Exp) -$56M -$190M $16M -$10M -$2M
Operating Expenses $854M $776M $802M $819M $922M
Operating Income $217M $1.1B $2.5B $3.2B $3B
 
Net Interest Expenses $313M $301M $270M $391M $485M
EBT. Incl. Unusual Items -$152M $632M $2.2B $2.8B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$49M $1M $538M $562M $633M
Net Income to Company -$103M $631M $1.7B $2.2B $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$103M $631M $1.7B $2.2B $1.9B
 
Basic EPS (Cont. Ops) -$0.31 $1.93 $5.15 $7.35 $6.72
Diluted EPS (Cont. Ops) -$0.32 $1.92 $5.14 $7.32 $6.69
Weighted Average Basic Share $976.9M $981.1M $981M $911.8M $857.7M
Weighted Average Diluted Share $979.8M $985.1M $985.2M $914.6M $859.8M
 
EBITDA $550M $1.2B $2.7B $3.4B $3.3B
EBIT $181M $955M $2.5B $3.2B $3.1B
 
Revenue (Reported) $8.4B $9.4B $14.9B $17.6B $18.7B
Operating Income (Reported) $217M $1.1B $2.5B $3.2B $3B
Operating Income (Adjusted) $181M $955M $2.5B $3.2B $3.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $225M $877M $1.4B $507M $338M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $1.8B $2B $2.6B $2.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $252M $180M $251M $235M $261M
Total Current Assets $3.1B $2.8B $3.6B $3.3B $3.3B
 
Property Plant And Equipment $2.8B $2.3B $2.6B $2.6B $2.5B
Long-Term Investments $577M $422M $387M $335M $308M
Goodwill $9B $9.2B $9.1B $8.9B $8.9B
Other Intangibles $8.6B $9B $8.9B $8.7B $9.2B
Other Long-Term Assets $595M $616M $604M $584M $658M
Total Assets $25.1B $24.7B $25.6B $24.8B $25.7B
 
Accounts Payable $720M $527M $726M $746M $738M
Accrued Expenses $2.7B $2.3B $2.4B $2.6B $3.1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.3B $1.8B $2.5B $3.3B $3.3B
Total Current Liabilities $6.7B $5.8B $6.4B $7.3B $7.8B
 
Long-Term Debt $10B $9.2B $9.3B $9.4B $11.3B
Capital Leases -- -- -- -- --
Total Liabilities $24.3B $24.3B $24.1B $24.2B $26.4B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$361M -$135M -$342M -$729M -$647M
Common Equity $703M $430M $1.4B $568M -$682M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $703M $430M $1.4B $568M -$682M
 
Total Liabilities and Equity $25.1B $24.7B $25.6B $24.8B $25.7B
Cash and Short Terms $225M $877M $1.4B $507M $338M
Total Debt $10.9B $10.4B $10.1B $10.1B $11.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $772M $1B $717M $394M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2B $2.4B $2.7B $2.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $164M $176M $261M $262M $259M
Total Current Assets $3.5B $3B $3.7B $3.7B $3.6B
 
Property Plant And Equipment $2.5B $2.1B $2.5B $2.5B $2.5B
Long-Term Investments $517M $390M $332M $311M $307M
Goodwill $9B $9.1B $8.8B $8.8B $8.9B
Other Intangibles $8.6B $8.9B $8.6B $9B $9.5B
Other Long-Term Assets $599M $627M $559M $578M $666M
Total Assets $25.1B $24.5B $24.8B $25.3B $26.2B
 
Accounts Payable $486M $711M $746M $696M $807M
Accrued Expenses $2.5B $2.4B $2.7B $2.7B $3.3B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $2.3B $3.1B $3.4B $3.4B
Total Current Liabilities $6B $6B $7.1B $7.7B $8.5B
 
Long-Term Debt $9.7B $9.3B $8.9B $10.9B $12.7B
Capital Leases -- -- -- -- --
Total Liabilities $24.9B $23.6B $23.7B $25.9B $28.6B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$446M -$332M -$990M -$849M -$714M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $229M $918M $1.1B -$661M -$2.4B
 
Total Liabilities and Equity $25.1B $24.5B $24.8B $25.3B $26.2B
Cash and Short Terms $1.6B $772M $1B $717M $394M
Total Debt $11B $9.8B $9.4B $11.8B $13.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.3B -$267M $1.1B $2.4B $3.1B
Depreciation & Amoritzation $403M $478M $295M $282M $277M
Stock-Based Compensation $187M $201M $182M $192M $205M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.6B $1.2B $2.4B $3.2B
 
Capital Expenditures $653M $135M $183M $332M $452M
Cash Acquisitions -- -- -- -- -$101M
Cash From Investing -$284M $35M -$187M -$297M -$465M
 
Dividends Paid (Ex Special Dividend) -$612M -$156M -- -$321M -$587M
Special Dividend Paid
Long-Term Debt Issued $1.4B $3.6B $1.8B $983M $1.9B
Long-Term Debt Repaid -$835M -$1.9B -$2.2B -$804M -$684M
Repurchase of Common Stock -$2.3B -$150M -- -$2.6B -$4B
Other Financing Activities -$156M -$111M -$234M -$72M -$133M
Cash From Financing -$1.5B -$1B -$463M -$3B -$2.9B
 
Beginning Cash (CF) $360M $253M $894M $1.4B $525M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$107M $641M $527M -$896M -$159M
Ending Cash (CF) $253M $894M $1.4B $525M $366M
 
Levered Free Cash Flow $1B $1.5B $994M $2B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $100M $220M $630M $752M $584M
Depreciation & Amoritzation $101M $85M $72M $69M $71M
Stock-Based Compensation $52M $42M $48M $54M $63M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $118M $619M $874M $881M $880M
 
Capital Expenditures $18M $44M $73M $124M $174M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30M -$9M -$46M -$120M -$164M
 
Dividends Paid (Ex Special Dividend) -- -- -$97M -$154M -$176M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $990M $698M $983M $1.1B $1.5B
Long-Term Debt Repaid -$1.8B -$1.1B -$2M -$2M -$2M
Repurchase of Common Stock -- -- -$935M -$942M -$1B
Other Financing Activities -$1M -$138M $24M -$27M -$2M
Cash From Financing -$798M -$492M -$327M -$597M -$670M
 
Beginning Cash (CF) $2.3B $679M $567M $579M $370M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$710M $118M $501M $164M $46M
Ending Cash (CF) $1.6B $797M $1.1B $743M $416M
 
Levered Free Cash Flow $100M $575M $801M $757M $706M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $176M $467M $2.2B $2.9B $2.8B
Depreciation & Amoritzation $565M $331M $285M $274M $286M
Stock-Based Compensation $192M $196M $188M $195M $231M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $761M $2.4B $2.9B $3.2B
 
Capital Expenditures $515M $152M $261M $458M $542M
Cash Acquisitions -- -- -- -$102M $1M
Cash From Investing $70M -$157M -$243M -$523M -$491M
 
Dividends Paid (Ex Special Dividend) -$313M -- -$195M -$561M -$658M
Special Dividend Paid
Long-Term Debt Issued $2.9B $1.8B $989M $1.9B $2.9B
Long-Term Debt Repaid -$3.8B -$671M -$430M -$558M -$908M
Repurchase of Common Stock -$582M -- -$1.2B -$4.3B -$4.1B
Other Financing Activities -$126M -$230M -$69M -$139M -$130M
Cash From Financing -$898M -$1.4B -$1.8B -$2.7B -$3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$793M $271M -$325M -$327M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $609M $2.1B $2.4B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$103M $631M $1.7B $2.2B $1.9B
Depreciation & Amoritzation $369M $222M $212M $204M $213M
Stock-Based Compensation $143M $138M $144M $147M $173M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $745M $1.9B $2.4B $2.4B
 
Capital Expenditures $97M $114M $192M $318M $408M
Cash Acquisitions -- -- -- -$102M --
Cash From Investing $111M -$81M -$137M -$363M -$389M
 
Dividends Paid (Ex Special Dividend) -$156M -- -$195M -$435M -$506M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6B $1.8B $983M $1.9B $2.9B
Long-Term Debt Repaid -$3.5B -$2.3B -$578M -$332M -$556M
Repurchase of Common Stock -$150M -- -$1.2B -$3B -$3.2B
Other Financing Activities -$109M -$228M -$63M -$130M -$127M
Cash From Financing -$397M -$761M -$2.1B -$1.8B -$2B
 
Beginning Cash (CF) $4.3B $2.2B $3.1B $1.7B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$97M -$353M $218M $50M
Ending Cash (CF) $5.7B $2.1B $2.7B $1.9B $1.2B
 
Levered Free Cash Flow $1.5B $631M $1.7B $2.1B $2B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

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,…

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: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

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

Buy
65
TSLL alert for Dec 25

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

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock