Financhill
Sell
44

MLM Quote, Financials, Valuation and Earnings

Last price:
$550.16
Seasonality move :
-2.53%
Day range:
$544.40 - $552.16
52-week range:
$441.95 - $633.23
Dividend yield:
0.58%
P/E ratio:
31.66x
P/S ratio:
5.08x
P/B ratio:
3.65x
Volume:
432.5K
Avg. volume:
443.2K
1-year change:
-1.12%
Market cap:
$33.1B
Revenue:
$6.5B
EPS (TTM):
$17.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.7B $5.4B $6.2B $6.8B $6.5B
Revenue Growth (YoY) -0.19% 14.46% 13.8% 10% -3.56%
 
Cost of Revenues $3.5B $4.1B $4.7B $4.8B $4.7B
Gross Profit $1.3B $1.3B $1.4B $2B $1.9B
Gross Profit Margin 26.49% 24.91% 23.1% 29.85% 28.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $305.9M $351M $397M $443M $447M
Other Inc / (Exp) $700K -$33.5M $44M $50M $8M
Operating Expenses $246.1M $316.7M $207M $415M -$879M
Operating Income $1B $1B $1.2B $1.6B $2.8B
 
Net Interest Expenses $118.1M $142.7M $169M $165M $169M
EBT. Incl. Unusual Items $889.3M $855.5M $1.1B $1.5B $2.6B
Earnings of Discontinued Ops. -- $500K $11M -$30M --
Income Tax Expense $168.2M $153.2M $235M $293M $600M
Net Income to Company $721.1M $702.8M $867M $1.2B $2B
 
Minority Interest in Earnings -$100K -$300K -- -$1M -$1M
Net Income to Common Excl Extra Items $721M $702.5M $867M $1.2B $2B
 
Basic EPS (Cont. Ops) $11.56 $11.26 $13.91 $18.88 $32.50
Diluted EPS (Cont. Ops) $11.54 $11.22 $13.87 $18.82 $32.41
Weighted Average Basic Share $62.3M $62.4M $62.3M $61.9M $61.4M
Weighted Average Diluted Share $62.4M $62.6M $62.5M $62.1M $61.6M
 
EBITDA $1.4B $1.4B $1.8B $2.2B $3.3B
EBIT $1B $998.2M $1.3B $1.7B $2.8B
 
Revenue (Reported) $4.7B $5.4B $6.2B $6.8B $6.5B
Operating Income (Reported) $1B $1B $1.2B $1.6B $2.8B
Operating Income (Adjusted) $1B $998.2M $1.3B $1.7B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $982.4M $1.2B $1.4B $1.3B $1.4B
Revenue Growth (YoY) 2.53% 25.29% 10.01% -7.61% 8.15%
 
Cost of Revenues $807.7M $1.1B $1.1B $979M $1B
Gross Profit $174.7M $156.1M $303M $272M $335M
Gross Profit Margin 17.78% 12.68% 22.38% 21.74% 24.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79.8M $97.1M $104M $118M $130M
Other Inc / (Exp) $8.3M $9.4M $16M $13M $8M
Operating Expenses $74.2M $94.8M $106M -$1.2B $139M
Operating Income $100.5M $61.3M $197M $1.4B $196M
 
Net Interest Expenses $27.4M $40.5M $42M $40M $56M
EBT. Incl. Unusual Items $81.4M $30.2M $171M $1.4B $148M
Earnings of Discontinued Ops. -- -$3.1M -$13M -- --
Income Tax Expense $15.9M $5.8M $36M $368M $32M
Net Income to Company $65.5M $21.3M $122M $1B $116M
 
Minority Interest in Earnings -$200K $100K -$1M -$1M --
Net Income to Common Excl Extra Items $65.3M $21.4M $121M $1B $116M
 
Basic EPS (Cont. Ops) $1.05 $0.34 $1.96 $16.92 $1.91
Diluted EPS (Cont. Ops) $1.04 $0.34 $1.95 $16.87 $1.90
Weighted Average Basic Share $62.3M $62.4M $62.1M $61.8M $60.9M
Weighted Average Diluted Share $62.5M $62.6M $62.2M $62M $61M
 
EBITDA $207.4M $198.9M $337M $1.6B $358M
EBIT $108.8M $70.7M $213M $1.5B $204M
 
Revenue (Reported) $982.4M $1.2B $1.4B $1.3B $1.4B
Operating Income (Reported) $100.5M $61.3M $197M $1.4B $196M
Operating Income (Adjusted) $108.8M $70.7M $213M $1.5B $204M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.8B $5.7B $6.3B $6.7B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.3B $4.7B $4.7B $4.7B
Gross Profit $1.3B $1.3B $1.6B $2B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $307M $368.3M $404M $457M $458M
Other Inc / (Exp) $11.2M -$32.3M $50.6M $49M $2M
Operating Expenses $236M $337.4M $218.2M -$859M $428M
Operating Income $1B $992.4M $1.4B $2.9B $1.5B
 
Net Interest Expenses $115.7M $155.7M $170.5M $163M $184M
EBT. Incl. Unusual Items $944.6M $804.4M $1.2B $2.7B $1.3B
Earnings of Discontinued Ops. -- -$2.6M $1.1M -$16M --
Income Tax Expense $184M $143.2M $265.2M $626M $264M
Net Income to Company $760.7M $658.6M $967.7M $2.1B $1.1B
 
Minority Interest in Earnings -$300K -- -$1.1M -$2M --
Net Income to Common Excl Extra Items $760.3M $658.6M $966.6M $2.1B $1.1B
 
Basic EPS (Cont. Ops) $12.20 $10.55 $15.53 $33.85 $17.42
Diluted EPS (Cont. Ops) $12.17 $10.52 $15.49 $33.75 $17.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.4B $1.9B $3.4B $2.1B
EBIT $1.1B $960.1M $1.4B $2.9B $1.5B
 
Revenue (Reported) $4.8B $5.7B $6.3B $6.7B $6.6B
Operating Income (Reported) $1B $992.4M $1.4B $2.9B $1.5B
Operating Income (Adjusted) $1.1B $960.1M $1.4B $2.9B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $982.4M $1.2B $1.4B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $807.7M $1.1B $1.1B $979M $1B
Gross Profit $174.7M $156.1M $303M $272M $335M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79.8M $97.1M $104M $118M $130M
Other Inc / (Exp) $8.3M $9.4M $16M $13M $8M
Operating Expenses $74.2M $94.8M $106M -$1.2B $139M
Operating Income $100.5M $61.3M $197M $1.4B $196M
 
Net Interest Expenses $27.4M $40.5M $42M $40M $56M
EBT. Incl. Unusual Items $81.4M $30.2M $171M $1.4B $148M
Earnings of Discontinued Ops. -- -$3.1M -$13M -- --
Income Tax Expense $15.9M $5.8M $36M $368M $32M
Net Income to Company $65.5M $21.3M $122M $1B $116M
 
Minority Interest in Earnings -$200K $100K -$1M -$1M --
Net Income to Common Excl Extra Items $65.3M $21.4M $121M $1B $116M
 
Basic EPS (Cont. Ops) $1.05 $0.34 $1.96 $16.92 $1.91
Diluted EPS (Cont. Ops) $1.04 $0.34 $1.95 $16.87 $1.90
Weighted Average Basic Share $62.3M $62.4M $62.1M $61.8M $60.9M
Weighted Average Diluted Share $62.5M $62.6M $62.2M $62M $61M
 
EBITDA $207.4M $198.9M $337M $1.6B $358M
EBIT $108.8M $70.7M $213M $1.5B $204M
 
Revenue (Reported) $982.4M $1.2B $1.4B $1.3B $1.4B
Operating Income (Reported) $100.5M $61.3M $197M $1.4B $196M
Operating Income (Adjusted) $108.8M $70.7M $213M $1.5B $204M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $207.3M $258.4M $358M $1.3B $670M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $572.6M $767.5M $781M $747M $678M
Inventory $709M $752.6M $873.7M $989M $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $70M $137.9M $80.7M $88M $71M
Total Current Assets $1.7B $2B $2.9B $3.9B $2.5B
 
Property Plant And Equipment $5.7B $6.8B $6.7B $6.6B $10.5B
Long-Term Investments -- -- -- -- --
Goodwill $2.4B $3.5B $3.6B $3.4B $3.8B
Other Intangibles $508M $1.1B $847.8M $698M $730M
Other Long-Term Assets $295.2M $1B $919.2M $561M $646M
Total Assets $10.6B $14.4B $15B $15.1B $18.2B
 
Accounts Payable $207.8M $356.2M $385M $343M $375M
Accrued Expenses $100.9M $134.6M $114.4M $143M $118M
Current Portion Of Long-Term Debt -- -- $699.1M $400M $125M
Current Portion Of Capital Lease Obligations $48.6M $53.9M $52.1M $53M $56M
Other Current Liabilities $96.6M $149.5M $139.6M $178M $190M
Total Current Liabilities $499.3M $752.6M $1.4B $1.2B $1B
 
Long-Term Debt $2.6B $5.1B $4.3B $3.9B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $7.9B $7.8B $7.1B $8.7B
 
Common Stock $600K $600K $600K $1M $1M
Other Common Equity Adj -$158.4M -$97.6M -$38.5M -$49M -$13M
Common Equity $5.9B $6.5B $7.2B $8B $9.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6M $2.3M $2.3M $2M $3M
Total Equity $5.9B $6.5B $7.2B $8B $9.5B
 
Total Liabilities and Equity $10.6B $14.4B $15B $15.1B $18.2B
Cash and Short Terms $207.3M $258.4M $358M $1.3B $670M
Total Debt $2.6B $5.1B $5B $4.3B $5.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $313.9M $189.6M $229.4M $2.6B $101M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $563.6M $759.2M $796.7M $703M $733M
Inventory $690M $782.4M $948.7M $1.1B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $67.3M $135.1M $75.4M $70M $96M
Total Current Assets $1.7B $2B $2.8B $4.5B $2.1B
 
Property Plant And Equipment $5.8B $6.6B $6.7B $7B $10.5B
Long-Term Investments -- -- -- -- --
Goodwill $2.4B $3.4B $3.6B $3.5B $3.8B
Other Intangibles $504.4M $1.1B $840.8M $702M $721M
Other Long-Term Assets $288.9M $1.2B $925.5M $559M $653M
Total Assets $10.7B $14.2B $14.9B $16.2B $17.7B
 
Accounts Payable $200M $383.8M $302.6M $266M $298M
Accrued Expenses $65.7M $84.6M $79.1M $77M $110M
Current Portion Of Long-Term Debt -- -- $699.6M $400M $125M
Current Portion Of Capital Lease Obligations $47.2M $53.8M $53.3M $52M $59M
Other Current Liabilities $93.8M $144.1M $141.5M $140M $168M
Total Current Liabilities $448.8M $712.9M $1.3B $1.4B $935M
 
Long-Term Debt $2.6B $5.1B $4.3B $3.9B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $7.8B $7.7B $7.4B $8.6B
 
Common Stock $600K $600K $600K $1M $1M
Other Common Equity Adj -$155.6M -$129.2M -$37.4M -$49M -$12M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8M $2.2M $2.5M $2M $3M
Total Equity $5.9B $6.4B $7.2B $8.9B $9.1B
 
Total Liabilities and Equity $10.7B $14.2B $14.9B $16.2B $17.7B
Cash and Short Terms $313.9M $189.6M $229.4M $2.6B $101M
Total Debt $2.6B $5.1B $5B $4.3B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $721.1M $702.8M $867M $1.2B $2B
Depreciation & Amoritzation -- $446.4M $499.4M $507.3M --
Stock-Based Compensation $30M $43M $43M $50M $58M
Change in Accounts Receivable $6.1M -$194.4M -$12M $31M $81M
Change in Inventories -$19.3M $73.2M -$132M -$189M -$52M
Cash From Operations $1.1B $1.1B $991M $1.5B $1.5B
 
Capital Expenditures $359.7M $423.1M $482M $650M $855M
Cash Acquisitions $77.2M -$3.1B $698M $400M -$1.6B
Cash From Investing -$409.7M -$3.5B -$484M $459M -$2.4B
 
Dividends Paid (Ex Special Dividend) -$140.3M -$147.8M -$160M -$174M -$189M
Special Dividend Paid
Long-Term Debt Issued $628.1M $2.9B -- -- $2.8B
Long-Term Debt Repaid -$780.6M -$431.2M -$69M -$717M -$1.7B
Repurchase of Common Stock -$64.5M -$19.5M -$150M -$150M -$450M
Other Financing Activities -$2M -$8.1M -$28M -$23M -$36M
Cash From Financing -$357M $2.3B -$407M -$1.1B $373M
 
Beginning Cash (CF) $21M $304.4M $259M $359M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $283.4M -$45.5M $100M $923M -$612M
Ending Cash (CF) $304.4M $258.9M $359M $1.3B $670M
 
Levered Free Cash Flow $690.4M $714.6M $509M $878M $604M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $65.5M $21.3M $122M $1B $116M
Depreciation & Amoritzation -- $116.4M -- -- --
Stock-Based Compensation $10.9M $12M $14M $15M $31M
Change in Accounts Receivable $11.5M $14.8M -$14M $55M -$66M
Change in Inventories $19M -$28.9M -$82M -$85M -$57M
Cash From Operations $191.9M $169.9M $161M $172M $218M
 
Capital Expenditures $110.3M $139.8M $174M $200M $233M
Cash Acquisitions $12.2M $18.8M $22M $1.6B -$18M
Cash From Investing -$88.3M -$123M -$152M $1.4B -$262M
 
Dividends Paid (Ex Special Dividend) -$36.1M -$38.9M -$42M -$46M -$49M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.2M -$3.7M -$4M -$5M -$5M
Repurchase of Common Stock -$15.5M -$74.2M -$92M -$150M -$450M
Other Financing Activities -- -- -- -$28M -$21M
Cash From Financing -$53.2M -$116.2M -$138M -$229M -$525M
 
Beginning Cash (CF) $304.4M $258.9M $359M $1.3B $670M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.4M -$69.3M -$129M $1.4B -$569M
Ending Cash (CF) $354.8M $189.6M $230M $2.7B $101M
 
Levered Free Cash Flow $81.6M $30.1M -$13M -$28M -$15M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $760.7M $658.6M $967.7M $2.1B $1.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $28.4M $44.1M $45M $51M $74M
Change in Accounts Receivable $7.4M -$191.1M -$40.8M $100M -$40M
Change in Inventories $9.3M $25.3M -$185.1M -$192M -$24M
Cash From Operations $1.1B $1.1B $982.1M $1.5B $1.5B
 
Capital Expenditures $365.9M $452.6M $516.2M $676M $888M
Cash Acquisitions $73.5M -$3.1B $701.2M $2B -$3.2B
Cash From Investing -$402.5M -$3.5B -$513M $2B -$4.1B
 
Dividends Paid (Ex Special Dividend) -$141.6M -$150.6M -$163.1M -$178M -$192M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$655M -$432.7M -$69.3M -$718M -$1.7B
Repurchase of Common Stock -$17.3M -$78.2M -$167.8M -$208M -$750M
Other Financing Activities -- -- -- -$51M -$29M
Cash From Financing -$802M $2.2B -$428.8M -$1.2B $77M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$69.2M -$165.2M $40.3M $2.4B -$2.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $769.4M $663.1M $465.9M $863M $617M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $65.5M $21.3M $122M $1B $116M
Depreciation & Amoritzation -- $116.4M -- -- --
Stock-Based Compensation $10.9M $12M $14M $15M $31M
Change in Accounts Receivable $11.5M $14.8M -$14M $55M -$66M
Change in Inventories $19M -$28.9M -$82M -$85M -$57M
Cash From Operations $191.9M $169.9M $161M $172M $218M
 
Capital Expenditures $110.3M $139.8M $174M $200M $233M
Cash Acquisitions $12.2M $18.8M $22M $1.6B -$18M
Cash From Investing -$88.3M -$123M -$152M $1.4B -$262M
 
Dividends Paid (Ex Special Dividend) -$36.1M -$38.9M -$42M -$46M -$49M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.2M -$3.7M -$4M -$5M -$5M
Repurchase of Common Stock -$15.5M -$74.2M -$92M -$150M -$450M
Other Financing Activities -- -- -- -$28M -$21M
Cash From Financing -$53.2M -$116.2M -$138M -$229M -$525M
 
Beginning Cash (CF) $304.4M $258.9M $359M $1.3B $670M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.4M -$69.3M -$129M $1.4B -$569M
Ending Cash (CF) $354.8M $189.6M $230M $2.7B $101M
 
Levered Free Cash Flow $81.6M $30.1M -$13M -$28M -$15M

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