Financhill
Buy
63

MAR Quote, Financials, Valuation and Earnings

Last price:
$259.67
Seasonality move :
-2.13%
Day range:
$261.93 - $265.28
52-week range:
$204.55 - $307.52
Dividend yield:
0.98%
P/E ratio:
29.83x
P/S ratio:
2.91x
P/B ratio:
--
Volume:
922.9K
Avg. volume:
1.7M
1-year change:
13.63%
Market cap:
$71.7B
Revenue:
$25.1B
EPS (TTM):
$8.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.6B $13.9B $20.8B $23.7B $25.1B
Revenue Growth (YoY) -49.6% 31.09% 49.91% 14.15% 5.85%
 
Cost of Revenues $9.1B $11.1B $16.2B $18.6B $20B
Gross Profit $1.5B $2.8B $4.6B $5.1B $5.1B
Gross Profit Margin 13.8% 20.21% 21.94% 21.61% 20.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $762M $823M $891M $1B $1.1B
Other Inc / (Exp) -$399M -$186M $17M -$11M -$38M
Operating Expenses $1.1B $1B $1.1B $1.2B $1.3B
Operating Income $351M $1.8B $3.5B $3.9B $3.8B
 
Net Interest Expenses $418M $392M $377M $535M $655M
EBT. Incl. Unusual Items -$466M $1.2B $3.1B $3.4B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$199M $81M $756M $295M $776M
Net Income to Company -$267M $1.1B $2.4B $3.1B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$267M $1.1B $2.4B $3.1B $2.4B
 
Basic EPS (Cont. Ops) -$0.82 $3.36 $7.27 $10.23 $8.36
Diluted EPS (Cont. Ops) -$0.82 $3.34 $7.24 $10.18 $8.33
Weighted Average Basic Share $325.8M $327.2M $324.4M $301.5M $284.2M
Weighted Average Diluted Share $325.8M $329.3M $325.8M $302.9M $285.2M
 
EBITDA $457M $1.9B $3.9B $4.4B $4.3B
EBIT -$21M $1.6B $3.5B $3.9B $3.8B
 
Revenue (Reported) $10.6B $13.9B $20.8B $23.7B $25.1B
Operating Income (Reported) $351M $1.8B $3.5B $3.9B $3.8B
Operating Income (Adjusted) -$21M $1.6B $3.5B $3.9B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.3B $4.2B $5.6B $6B $6.3B
Revenue Growth (YoY) -50.52% 81.3% 33.72% 6.45% 4.79%
 
Cost of Revenues $2B $3.4B $4.4B $4.8B $5B
Gross Profit $348M $823M $1.2B $1.2B $1.2B
Gross Profit Margin 15.03% 19.6% 21.34% 19.91% 19.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $211M $208M $202M $261M $245M
Other Inc / (Exp) -$12M -$3M $3M -$4M -$2M
Operating Expenses $263M $256M $246M $306M $296M
Operating Income $85M $567M $952M $884M $949M
 
Net Interest Expenses $100M $88M $111M $153M $183M
EBT. Incl. Unusual Items -$27M $476M $844M $727M $764M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16M $99M $87M $163M $99M
Net Income to Company -$11M $377M $757M $564M $665M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M $377M $757M $564M $665M
 
Basic EPS (Cont. Ops) -$0.03 $1.15 $2.44 $1.94 $2.40
Diluted EPS (Cont. Ops) -$0.03 $1.14 $2.43 $1.93 $2.39
Weighted Average Basic Share $326.7M $328.3M $309.6M $290.4M $276.9M
Weighted Average Diluted Share $326.7M $330M $311M $291.6M $277.7M
 
EBITDA $149M $641M $1B $1B $1.1B
EBIT $80M $569M $970M $890M $956M
 
Revenue (Reported) $2.3B $4.2B $5.6B $6B $6.3B
Operating Income (Reported) $85M $567M $952M $884M $949M
Operating Income (Adjusted) $80M $569M $970M $890M $956M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.2B $15.7B $22.2B $24.1B $25.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $12.5B $17.3B $19B $20.2B
Gross Profit $1.3B $3.3B $4.9B $5.1B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $703M $820M $885M $1.1B $1.1B
Other Inc / (Exp) -$405M -$177M $23M -$18M -$36M
Operating Expenses $951M $1B $1.1B $1.3B $1.2B
Operating Income $324M $2.2B $3.9B $3.9B $3.9B
 
Net Interest Expenses $431M $380M $400M $577M $685M
EBT. Incl. Unusual Items -$512M $1.7B $3.5B $3.3B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$203M $196M $744M $371M $712M
Net Income to Company -$309M $1.5B $2.7B $2.9B $2.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$309M $1.5B $2.7B $2.9B $2.5B
 
Basic EPS (Cont. Ops) -$0.94 $4.54 $8.57 $9.73 $8.81
Diluted EPS (Cont. Ops) -$0.94 $4.51 $8.55 $9.69 $8.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $319M $2.4B $4.3B $4.4B $4.4B
EBIT -$53M $2.1B $3.9B $3.9B $3.9B
 
Revenue (Reported) $8.2B $15.7B $22.2B $24.1B $25.4B
Operating Income (Reported) $324M $2.2B $3.9B $3.9B $3.9B
Operating Income (Adjusted) -$53M $2.1B $3.9B $3.9B $3.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.3B $4.2B $5.6B $6B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $3.4B $4.4B $4.8B $5B
Gross Profit $348M $823M $1.2B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $211M $208M $202M $261M $245M
Other Inc / (Exp) -$12M -$3M $3M -$4M -$2M
Operating Expenses $263M $256M $246M $306M $296M
Operating Income $85M $567M $952M $884M $949M
 
Net Interest Expenses $100M $88M $111M $153M $183M
EBT. Incl. Unusual Items -$27M $476M $844M $727M $764M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16M $99M $87M $163M $99M
Net Income to Company -$11M $377M $757M $564M $665M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M $377M $757M $564M $665M
 
Basic EPS (Cont. Ops) -$0.03 $1.15 $2.44 $1.94 $2.40
Diluted EPS (Cont. Ops) -$0.03 $1.14 $2.43 $1.93 $2.39
Weighted Average Basic Share $326.7M $328.3M $309.6M $290.4M $276.9M
Weighted Average Diluted Share $326.7M $330M $311M $291.6M $277.7M
 
EBITDA $149M $641M $1B $1B $1.1B
EBIT $80M $569M $970M $890M $956M
 
Revenue (Reported) $2.3B $4.2B $5.6B $6B $6.3B
Operating Income (Reported) $85M $567M $952M $884M $949M
Operating Income (Adjusted) $80M $569M $970M $890M $956M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $877M $1.4B $507M $338M $396M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2B $2.6B $2.7B $2.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $180M $251M $235M $261M $294M
Total Current Assets $2.8B $3.6B $3.3B $3.3B $3.5B
 
Property Plant And Equipment $2.3B $2.6B $2.6B $2.5B $2.7B
Long-Term Investments $422M $387M $335M $308M $298M
Goodwill $9.2B $9.1B $8.9B $8.9B $8.7B
Other Intangibles $9B $8.9B $8.7B $9.2B $9.5B
Other Long-Term Assets $616M $604M $584M $658M $716M
Total Assets $24.7B $25.6B $24.8B $25.7B $26.2B
 
Accounts Payable $527M $726M $746M $738M $763M
Accrued Expenses $2.3B $2.4B $2.6B $3.1B $3.1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.8B $2.5B $3.3B $3.3B $3.5B
Total Current Liabilities $5.8B $6.4B $7.3B $7.8B $8.6B
 
Long-Term Debt $9.2B $9.3B $9.4B $11.3B $13.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.3B $24.1B $24.2B $26.4B $29.2B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$135M -$342M -$729M -$647M -$1.1B
Common Equity $430M $1.4B $568M -$682M -$3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $430M $1.4B $568M -$682M -$3B
 
Total Liabilities and Equity $24.7B $25.6B $24.8B $25.7B $26.2B
Cash and Short Terms $877M $1.4B $507M $338M $396M
Total Debt $10.4B $10.1B $10.1B $11.9B $14.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $628M $1B $554M $429M $523M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $2.1B $2.5B $2.7B $2.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $187M $264M $248M $274M $324M
Total Current Assets $2.7B $3.4B $3.3B $3.5B $3.7B
 
Property Plant And Equipment $2.2B $2.6B $2.6B $2.5B $2.7B
Long-Term Investments $410M $361M $334M $302M $300M
Goodwill $9.1B $9.1B $8.9B $8.8B $8.8B
Other Intangibles $8.9B $8.9B $8.8B $9.3B $9.6B
Other Long-Term Assets $630M $575M $584M $661M $739M
Total Assets $24.4B $25.2B $24.9B $25.8B $26.7B
 
Accounts Payable $535M $737M $722M $793M $812M
Accrued Expenses $2.4B $2.3B $2.5B $3.1B $3B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.2B $2.6B $3.4B $3.3B $3.5B
Total Current Liabilities $5.9B $6.4B $7B $8.2B $8.3B
 
Long-Term Debt $9.4B $8.7B $10.3B $11.7B $14.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.1B $23.5B $24.7B $27.4B $29.8B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$290M -$328M -$647M -$794M -$962M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $234M $1.8B $140M -$1.6B -$3.2B
 
Total Liabilities and Equity $24.4B $25.2B $24.9B $25.8B $26.7B
Cash and Short Terms $628M $1B $554M $429M $523M
Total Debt $10.2B $9.5B $10.7B $12.7B $15.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$267M $1.1B $2.4B $3.1B $2.4B
Depreciation & Amoritzation $478M $295M $400M $436M $492M
Stock-Based Compensation $201M $182M $192M $205M $237M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.2B $2.4B $3.2B $2.7B
 
Capital Expenditures $135M $183M $332M $452M $750M
Cash Acquisitions -- -- -- -$101M --
Cash From Investing $35M -$187M -$297M -$465M -$734M
 
Dividends Paid (Ex Special Dividend) -$156M -- -$321M -$587M -$682M
Special Dividend Paid
Long-Term Debt Issued $3.6B $1.8B $983M $1.9B $2.9B
Long-Term Debt Repaid -$1.9B -$2.2B -$804M -$684M -$558M
Repurchase of Common Stock -$150M -- -$2.6B -$4B -$3.8B
Other Financing Activities -$111M -$234M -$72M -$133M -$138M
Cash From Financing -$1B -$463M -$3B -$2.9B -$2B
 
Beginning Cash (CF) $253M $894M $1.4B $525M $366M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $641M $527M -$896M -$159M $59M
Ending Cash (CF) $894M $1.4B $525M $366M $425M
 
Levered Free Cash Flow $1.5B $994M $2B $2.7B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$11M $377M $757M $564M $665M
Depreciation & Amoritzation $69M $72M $65M $116M $136M
Stock-Based Compensation $53M $44M $37M $53M $52M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27M $398M $887M $779M $647M
 
Capital Expenditures $30M $49M $95M $109M $135M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29M -$23M -$59M -$95M -$143M
 
Dividends Paid (Ex Special Dividend) -- -- -$124M -$151M -$174M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -- $783M $1.5B $2B
Long-Term Debt Repaid -$752M -$401M -$328M -$2M -$352M
Repurchase of Common Stock -- -- -$1.1B -$1.1B -$751M
Other Financing Activities -$89M -$78M -$95M -$121M -$109M
Cash From Financing -$250M -$729M -$782M -$602M -$383M
 
Beginning Cash (CF) $894M $1.4B $525M $366M $425M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$252M -$354M $46M $82M $121M
Ending Cash (CF) $642M $1.1B $571M $448M $546M
 
Levered Free Cash Flow -$3M $349M $792M $670M $512M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$309M $1.5B $2.7B $2.9B $2.5B
Depreciation & Amoritzation $372M $298M $393M $487M $512M
Stock-Based Compensation $213M $173M $185M $221M $236M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.5B $2.9B $3.1B $2.6B
 
Capital Expenditures $106M $202M $378M $466M $776M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$159M -$181M -$333M -$501M -$782M
 
Dividends Paid (Ex Special Dividend) -- -- -$445M -$614M -$705M
Special Dividend Paid
Long-Term Debt Issued $3.3B $704M $1.8B $2.6B $3.4B
Long-Term Debt Repaid -$2.6B -$1.8B -$731M -$358M -$908M
Repurchase of Common Stock -- -- -$3.7B -$4B -$3.4B
Other Financing Activities -$105M -$223M -$89M -$159M -$126M
Cash From Financing -$2.1B -$942M -$3B -$2.7B -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B $425M -$496M -$123M $98M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $1.3B $2.5B $2.6B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$11M $377M $757M $564M $665M
Depreciation & Amoritzation $69M $72M $65M $116M $136M
Stock-Based Compensation $53M $44M $37M $53M $52M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27M $398M $887M $779M $647M
 
Capital Expenditures $30M $49M $95M $109M $135M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29M -$23M -$59M -$95M -$143M
 
Dividends Paid (Ex Special Dividend) -- -- -$124M -$151M -$174M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -- $783M $1.5B $2B
Long-Term Debt Repaid -$752M -$401M -$328M -$2M -$352M
Repurchase of Common Stock -- -- -$1.1B -$1.1B -$751M
Other Financing Activities -$89M -$78M -$95M -$121M -$109M
Cash From Financing -$250M -$729M -$782M -$602M -$383M
 
Beginning Cash (CF) $894M $1.4B $525M $366M $425M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$252M -$354M $46M $82M $121M
Ending Cash (CF) $642M $1.1B $571M $448M $546M
 
Levered Free Cash Flow -$3M $349M $792M $670M $512M

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Visa Stock Now?
Should You Buy Visa Stock Now?

Having operations across 200 countries, Visa Inc. (NYSE:V) is arguably…

Is Palantir a Trillion-Dollar Stock?
Is Palantir a Trillion-Dollar Stock?

Shares of AI and data analytics leader Palantir (NASDAQ:PLTR) have…

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
76
SBET alert for Jun 5

SharpLink Gaming [SBET] is down 27.96% over the past day.

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 0.78% over the past day.

Buy
70
ZLAB alert for Jun 5

Zai Lab [ZLAB] is up 1.27% over the past day.

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

Show me the best stock