Financhill
Sell
40

MTB Quote, Financials, Valuation and Earnings

Last price:
$190.78
Seasonality move :
7.21%
Day range:
$188.62 - $191.00
52-week range:
$128.31 - $225.70
Dividend yield:
2.8%
P/E ratio:
14.13x
P/S ratio:
3.48x
P/B ratio:
1.20x
Volume:
293K
Avg. volume:
1.1M
1-year change:
39.84%
Market cap:
$31.7B
Revenue:
$9.4B
EPS (TTM):
$13.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.2B $6B $6B $8B $9.4B
Revenue Growth (YoY) 4.45% -3.83% 0.12% 34.4% 17.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.1B $2.2B $3B $3.2B
Other Inc / (Exp) $18M -$9.4M -$21M -$6M $229M
Operating Expenses $2.1B $2.1B $2.1B $2.6B $3.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.5B $1.8B $2.5B $2.6B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $618.1M $416.4M $596M $620M $878M
Net Income to Company $1.9B $1.4B $1.9B $2B $2.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B $1.4B $1.9B $2B $2.7B
 
Basic EPS (Cont. Ops) $13.76 $9.94 $13.81 $11.59 $15.85
Diluted EPS (Cont. Ops) $13.75 $9.94 $13.80 $11.53 $15.79
Weighted Average Basic Share $134.4M $128.6M $128.6M $163.2M $166.4M
Weighted Average Diluted Share $134.5M $128.7M $128.8M $164M $167M
 
EBITDA -- -- -- -- --
EBIT $3.3B $2.1B $2.6B $3B $6.7B
 
Revenue (Reported) $6.2B $6B $6B $8B $9.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.3B $2.1B $2.6B $3B $6.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.5B $2.2B $2.3B $2.3B
Revenue Growth (YoY) -6.04% 4.97% 45.91% 4.16% -0.13%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $502.9M $544.4M $785.9M $779M $827M
Other Inc / (Exp) $2.8M $291K -$1.1M -- -$2M
Operating Expenses $506.8M $538.4M $751.2M $794M $839M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $486.9M $657M $847.5M $907M $909M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114.7M $161.6M $200.9M $217M $188M
Net Income to Company $372.1M $495.5M $646.6M $690M $721M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $372.1M $495.5M $646.6M $690M $721M
 
Basic EPS (Cont. Ops) $2.75 $3.70 $3.55 $4.00 $4.04
Diluted EPS (Cont. Ops) $2.75 $3.69 $3.53 $3.98 $4.02
Weighted Average Basic Share $128.3M $128.7M $174.6M $165.9M $166.7M
Weighted Average Diluted Share $128.4M $128.8M $175.7M $166.6M $167.6M
 
EBITDA -- -- -- -- --
EBIT $544.9M $682.7M $950.3M $1.8B $2B
 
Revenue (Reported) $1.5B $1.5B $2.2B $2.3B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $544.9M $682.7M $950.3M $1.8B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.9B $6B $7.2B $9.7B $9.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.1B $2.8B $3.2B $3.3B
Other Inc / (Exp) -$17.5M -$21M -$267K -$3.1M -$4M
Operating Expenses $2.1B $2.1B $2.3B $3.4B $3.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.8B $2.5B $2.2B $4B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $426.1M $603.8M $515.8M $978.8M $665M
Net Income to Company $1.4B $1.9B $1.7B $3B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.9B $1.7B $3B $2.4B
 
Basic EPS (Cont. Ops) $10.02 $13.96 $10.63 $17.42 $13.58
Diluted EPS (Cont. Ops) $10.02 $13.95 $10.60 $17.33 $13.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $2.3B $2.6B $2.4B $6.3B $7.3B
 
Revenue (Reported) $5.9B $6B $7.2B $9.7B $9.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $2.6B $2.4B $6.3B $7.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.4B $4.5B $5.7B $7.3B $6.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $2.2B $2.4B $2.6B
Other Inc / (Exp) -$11M -$22.6M -$1.9M $1M -$8M
Operating Expenses $1.6B $1.6B $1.7B $2.5B $2.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $1.9B $1.6B $3B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $267M $454.4M $374.2M $733M $521M
Net Income to Company $882M $1.4B $1.2B $2.3B $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $882M $1.4B $1.2B $2.3B $1.9B
 
Basic EPS (Cont. Ops) $6.42 $10.44 $7.26 $13.10 $10.83
Diluted EPS (Cont. Ops) $6.42 $10.43 $7.23 $13.04 $10.77
Weighted Average Basic Share $386.3M $385.9M $480.9M $499.5M $500.1M
Weighted Average Diluted Share $386.4M $386.4M $483.4M $501.3M $502.3M
 
EBITDA -- -- -- -- --
EBIT $1.4B $1.9B $1.8B $5.1B $5.6B
 
Revenue (Reported) $4.4B $4.5B $5.7B $7.3B $6.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4B $1.9B $1.8B $5.1B $5.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $8.6B $25.2B $43.2B $26.5B $29.8B
Short Term Investments $6.3B $4.8B $4B $10.7B $5B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $16.4B $31.3B $48.3B $39.8B $37.6B
 
Property Plant And Equipment $1.1B $1.2B $1.1B $1.7B $1.7B
Long-Term Investments $10B $8.1B $7.2B $25.3B $27B
Goodwill $4.6B $4.6B $4.6B $8.5B $8.5B
Other Intangibles $29M $14.2M $4M $209M $147M
Other Long-Term Assets -- -- -- -- --
Total Assets $119.9B $142.6B $155.1B $200.7B $208.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $3.2B $5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $164M $59.5M $47M $3.6B $5.3B
 
Long-Term Debt $6.9B $4.4B $3.5B $4B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $104.2B $126.4B $137.2B $175.4B $181.3B
 
Common Stock $1.3B $1.3B $1.8B $2.1B $2.1B
Other Common Equity Adj -$206.7M -$63M -$127.6M -$790M -$459M
Common Equity $14.5B $14.9B $16.2B $23.3B $24.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.7B $16.2B $17.9B $25.3B $27B
 
Total Liabilities and Equity $119.9B $142.6B $155.1B $200.7B $208.3B
Cash and Short Terms $14.9B $30B $47.2B $37.2B $34.8B
Total Debt $6.9B $4.4B $3.5B $7.2B $13.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $21.7B $39.9B $27.6B $31.9B $26.6B
Short Term Investments $5.2B $3.5B $3.3B $7.3B $12.5B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $26.9B $43.4B $31B $39.1B $39.2B
 
Property Plant And Equipment $1.1B $1.1B $1.6B $1.7B $1.7B
Long-Term Investments $8.9B $7.1B $24.7B $27.5B $32.4B
Goodwill $4.6B $4.6B $8.5B $8.5B $8.5B
Other Intangibles $17.3M $6M $227M $162.3M $107M
Other Long-Term Assets -- -- -- -- --
Total Assets $138.6B $151.9B $198B $209.1B $211.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $46.1M $103.5M $917.8M $6.2B $2.5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46.1M $103.5M $917.8M $6.7B $2.6B
 
Long-Term Debt $5.5B $3.5B $3.5B $7.1B $11.6B
Capital Leases -- -- -- -- --
Total Liabilities $122.5B $134.4B $172.7B $182.9B $182.9B
 
Common Stock $1.3B $1.8B $2.1B $2.1B $2.5B
Other Common Equity Adj $175.5M -$210.4M -$900M -$941.9M -$27M
Common Equity -- -- -- -- --
Total Preferred Equity -- $495M -- -- -$350M
Minority Interest, Total -- -- -- -- --
Total Equity $16.1B $17.5B $25.3B $26.2B $28.9B
 
Total Liabilities and Equity $138.6B $151.9B $198B $209.1B $211.8B
Cash and Short Terms $26.9B $43.4B $31B $39.1B $39.2B
Total Debt $5.5B $3.6B $4.4B $13.3B $14.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.9B $1.4B $1.9B $2B $2.7B
Depreciation & Amoritzation $301.3M $320.3M $324M $435M $497M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $789.2M $2.7B $4.6B $3.9B
 
Capital Expenditures $178M $172.3M $149M $214M $256M
Cash Acquisitions -- -- -- $394M --
Cash From Investing $727M -$22B -$13.6B $16.6B -$7.9B
 
Dividends Paid (Ex Special Dividend) -$619.6M -$636.4M -$648M -$881M -$968M
Special Dividend Paid
Long-Term Debt Issued -- -- $10M $999M $5B
Long-Term Debt Repaid -$1.6B -$2.7B -$853M -$907M -$824M
Repurchase of Common Stock -$1.7B -$373.8M -- -$1.8B -$594M
Other Financing Activities -$25.4M -$11.4M -$28M -$14M $18M
Cash From Financing -$3.3B $21.3B $10.7B -$21B $4.2B
 
Beginning Cash (CF) $1.6B $1.4B $1.6B $1.3B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$169.1M $116.4M -$215M $182M $211M
Ending Cash (CF) $1.4B $1.6B $1.3B $1.5B $1.7B
 
Levered Free Cash Flow $2.2B $616.9M $2.6B $4.4B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $372.1M $495.5M $646.6M $690M $721M
Depreciation & Amoritzation $85.5M $84.4M $127.3M $130M $122M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6M $486.3M $1.1B $1.4B -$28M
 
Capital Expenditures $31.7M $42.7M $39.1M $67M $30M
Cash Acquisitions -- -- -- -- --
Cash From Investing $967.3M -$1.2B $6.2B -$1.9B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$162.8M -$163M -$242.7M -$249M -$274M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9.5M $499.3M $546M $646M
Long-Term Debt Repaid -$850.6M -$49K -$7.1M -$781M -$516M
Repurchase of Common Stock -- -- -$600M -- -$548M
Other Financing Activities -$2.9M -$7.5M $25.4M $6M $60M
Cash From Financing -$826.8M $778.7M -$6.8B $408M $1.9B
 
Beginning Cash (CF) $1.4B $1.4B $1.7B $1.8B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $134.4M $69.2M $567.5M -$79M $438M
Ending Cash (CF) $1.5B $1.5B $2.3B $1.8B $2.2B
 
Levered Free Cash Flow -$37.7M $443.6M $1.1B $1.4B -$58M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.9B $1.7B $3B $2.4B
Depreciation & Amoritzation $317.3M $323.7M $413.5M $470.1M $508M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $2.7B $4.3B $4.1B $2.7B
 
Capital Expenditures $183.9M $134.1M $188.6M $255.2M $219M
Cash Acquisitions -- -- $393.9M $77K --
Cash From Investing -$13.3B -$14.2B $16.8B -$12.2B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$639.6M -$635.6M -$826.6M -$956.4M -$1B
Special Dividend Paid
Long-Term Debt Issued -- -- $499.8M $4.5B $5B
Long-Term Debt Repaid -$1.6B -$1.9B -$907.2M -$780.8M -$721M
Repurchase of Common Stock -$656M -- -$1.2B -$1.2B -$548M
Other Financing Activities -$17.4M -$21.3M -$9.2M -$14.8M $119M
Cash From Financing $11.7B $11.5B -$20.3B $7.7B -$127M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$329.8M -$9.5M $776.3M -$487.2M $447M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $2.5B $4.1B $3.8B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $882M $1.4B $1.2B $2.3B $1.9B
Depreciation & Amoritzation $240.1M $243.4M $332.9M $368M $379M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $125.1M $2B $3.6B $3.1B $1.9B
 
Capital Expenditures $125.4M $87.2M $126.8M $168M $131M
Cash Acquisitions -- -- $393.9M -- --
Cash From Investing -$18B -$10.2B $20.3B -$8.6B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$481.6M -$480.9M -$659.6M -$735M -$778M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9.5M $499.3M $4B $4B
Long-Term Debt Repaid -$1.6B -$853M -$907.2M -$781M -$678M
Repurchase of Common Stock -$373.8M -- -$1.2B -$594M -$548M
Other Financing Activities -$13.2M -$23M -$4.2M -$5M $96M
Cash From Financing $17.9B $8.1B -$23B $5.7B $1.4B
 
Beginning Cash (CF) $4.1B $4.2B $4.4B $5.2B $5.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.9M -$73M $918.2M $249M $485M
Ending Cash (CF) $4.1B $4.2B $5.4B $5.4B $5.7B
 
Levered Free Cash Flow -$305K $1.9B $3.5B $2.9B $1.8B

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