Financhill
Buy
58

MET Quote, Financials, Valuation and Earnings

Last price:
$81.47
Seasonality move :
0.34%
Day range:
$79.48 - $82.32
52-week range:
$64.61 - $89.05
Dividend yield:
2.65%
P/E ratio:
16.40x
P/S ratio:
0.83x
P/B ratio:
1.82x
Volume:
7.9M
Avg. volume:
3.6M
1-year change:
24.75%
Market cap:
$56.3B
Revenue:
$66.4B
EPS (TTM):
$4.96
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $68.7B $66.8B $63.7B $67.8B $66.4B
Revenue Growth (YoY) 1.18% -2.84% -4.67% 6.55% -2.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.6B $5.8B $5.8B $5.9B $6.2B
Other Inc / (Exp) $553M $495M $545M $520M $297M
Operating Expenses $7.2B $6.6B $6.4B $6.5B $6.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $955M $913M $920M $938M $1B
EBT. Incl. Unusual Items $6.8B $6.9B $8.5B $6.4B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $886M $1.5B $1.6B $1.1B $560M
Net Income to Company $5.9B $5.4B $6.9B $5.3B $1.6B
 
Minority Interest in Earnings -$10M -$11M -$21M -$18M -$24M
Net Income to Common Excl Extra Items $5.9B $5.4B $6.9B $5.3B $1.6B
 
Basic EPS (Cont. Ops) $6.10 $5.72 $7.71 $6.35 $1.82
Diluted EPS (Cont. Ops) $6.06 $5.68 $7.65 $6.30 $1.81
Weighted Average Basic Share $937.6M $907.8M $862.7M $803.2M $757.7M
Weighted Average Diluted Share $944.4M $913.2M $869.4M $808.9M $762.3M
 
EBITDA -- -- -- -- --
EBIT $7.8B $7.8B $9.4B $7.3B $3.2B
 
Revenue (Reported) $68.7B $66.8B $63.7B $67.8B $66.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.8B $7.8B $9.4B $7.3B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.5B $15.2B $22.5B $15.7B $18.3B
Revenue Growth (YoY) -15.94% -1.48% 47.64% -30.36% 16.6%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.4B $1.4B $1.5B $1.5B
Other Inc / (Exp) $455M $147M $217M $52M $94M
Operating Expenses $1.6B $1.5B $1.6B $1.7B $1.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses $229M $240M $239M $265M $257M
EBT. Incl. Unusual Items $923M $2B $1.4B $534M $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $214M $453M $248M $39M $653M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$3M -$5M -$5M -$6M $1M
Net Income to Common Excl Extra Items $706M $1.6B $1.2B $489M $1.3B
 
Basic EPS (Cont. Ops) $0.70 $1.78 $1.38 $0.56 $1.82
Diluted EPS (Cont. Ops) $0.69 $1.77 $1.37 $0.56 $1.81
Weighted Average Basic Share $908.7M $854.9M $795.8M $751.4M $699.3M
Weighted Average Diluted Share $913.7M $861.2M $800.7M $755.5M $703.7M
 
EBITDA -- -- -- -- --
EBIT $1.2B $2.3B $1.7B $799M $2.3B
 
Revenue (Reported) $15.5B $15.2B $22.5B $15.7B $18.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.2B $2.3B $1.7B $799M $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $65B $66.6B $68.8B $63.1B $70.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9B -- $5.9B $6.1B $6.1B
Other Inc / (Exp) $1.5B $72M $549M $307M $364M
Operating Expenses $6.7B $7.8B $6.5B $6.7B $6.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $907M $698M $914M $1B $1B
EBT. Incl. Unusual Items $6.7B $7B $6B $3.2B $5.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $878M $1.5B $803M $678M $1.4B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$6M -$15M -$21M -$20M -$21M
Net Income to Common Excl Extra Items $5.8B $5.5B $5.2B $2.5B $3.8B
 
Basic EPS (Cont. Ops) $6.13 $6.16 $5.78 $2.75 $4.98
Diluted EPS (Cont. Ops) $6.09 $6.15 $5.73 $2.72 $4.96
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $7.6B $7.7B $7B $4.3B $6.2B
 
Revenue (Reported) $65B $66.6B $68.8B $63.1B $70.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.6B $7.7B $7B $4.3B $6.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.1B $48B $52B $47.5B $51.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $2.8B $4.3B $4.5B $4.5B
Other Inc / (Exp) $1.4B $927M $417M $204M $271M
Operating Expenses $4.8B $6B $4.8B $5B $5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $683M $468M $690M $776M $778M
EBT. Incl. Unusual Items $6.8B $6.8B $4.3B $1.2B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.5B $617M $233M $1.1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$11M -$15M -$15M -$17M -$14M
Net Income to Common Excl Extra Items $5.2B $5.3B $3.7B $971M $3.2B
 
Basic EPS (Cont. Ops) $5.55 $6.02 $4.38 $1.06 $4.21
Diluted EPS (Cont. Ops) $5.51 $6.01 $4.34 $1.06 $4.19
Weighted Average Basic Share $2.7B $2.6B $2.4B $2.3B $2.1B
Weighted Average Diluted Share $2.7B $2.6B $2.4B $2.3B $2.1B
 
EBITDA -- -- -- -- --
EBIT $7.4B $7.3B $5B $2B $5B
 
Revenue (Reported) $48.1B $48B $52B $47.5B $51.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.4B $7.3B $5B $2B $5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $16.6B $19.8B $20B $20.2B $20.6B
Short Term Investments $331.7B $358.7B $347.5B $281.7B $287.5B
Accounts Receivable, Net $20.4B $17.9B $17.1B $17.4B $29B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $368.7B $396.4B $384.8B $319.3B $337.3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $353.8B $382.6B $375.5B $307.5B $313.3B
Goodwill $9.3B $10.1B $9.5B $9.3B $9.2B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $740.5B $795.1B $759.7B $663.1B $687.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $136M $293M $241M $76M $119M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.1B $2.5B $562M $505M
 
Long-Term Debt $16.6B $17.8B $17.1B $17.7B $18.7B
Capital Leases -- -- -- -- --
Total Liabilities $674.1B $720.3B $692B $632.9B $657.3B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $13.1B $18.1B $10.9B -$22.6B -$19.2B
Common Equity $66.1B $74.6B $67.5B $29.9B $30B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $238M $259M $267M $244M $238M
Total Equity $66.4B $74.8B $67.7B $30.1B $30.3B
 
Total Liabilities and Equity $740.5B $795.1B $759.7B $663.1B $687.6B
Cash and Short Terms $348.3B $378.5B $367.5B $301.9B $308.1B
Total Debt $16.9B $18.1B $17.4B $17.9B $18.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $24.4B $19B $22.2B $14.9B $21.8B
Short Term Investments $357.6B $348.2B $276B $277.5B $298.4B
Accounts Receivable, Net $20.7B $17.8B $17.7B $19B $31.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $402.8B $385B $316.1B $311.4B $351.9B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $379.6B $374.7B $300.3B $302.8B $322.6B
Goodwill $9.4B $9.6B $9B $9.1B $9.2B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $780.5B $761.7B $650.1B $652.1B $705B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $351M $346M $183M $161M $404M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $974M $612M $601M $785M
 
Long-Term Debt $17.7B $17.2B $17.7B $18.6B $18.4B
Capital Leases -- -- -- -- --
Total Liabilities $706.9B $692.3B $624.8B $626.2B $673.8B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $16B $12.1B -$28.7B -$24.3B -$17.2B
Common Equity -- -- -- -- --
Total Preferred Equity $989M -- -- -- --
Minority Interest, Total $253M $283M $254M $237M $279M
Total Equity $73.6B $69.3B $25.3B $25.9B $31.2B
 
Total Liabilities and Equity $780.5B $761.7B $650.1B $652.1B $705B
Cash and Short Terms $382B $367.1B $298.2B $292.4B $320.2B
Total Debt $18B $17.5B $17.9B $18.8B $18.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.9B $5.4B $6.9B $5.3B $1.6B
Depreciation & Amoritzation $630M $619M $694M $673M $718M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$514M $842M $362M $299M -$2B
Change in Inventories -- -- -- -- --
Cash From Operations $13.8B $11.6B $12.3B $13B $13.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.1B -$3.1B $820M -$709M -$755M
Cash From Investing -$17.6B -$18.6B -$11.2B -$2.6B -$10.2B
 
Dividends Paid (Ex Special Dividend) -$1.8B -$1.9B -$1.8B -$1.8B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $1.4B $1.1B $29M $1B $2.7B
Long-Term Debt Repaid -$906M -$99M -$582M -$85M -$1.9B
Repurchase of Common Stock -$2.3B -$2.2B -$4.8B -$3.3B -$3.1B
Other Financing Activities $6.2B $8.2B $4.2B $5B $4.4B
Cash From Financing $4.6B $10.7B -$1.1B -$9.9B -$2.9B
 
Beginning Cash (CF) $15.8B $16.6B $20.6B $20.1B $20.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $768M $3.8B $34M $476M $535M
Ending Cash (CF) $16.6B $19.8B $20.1B $20.2B $20.6B
 
Levered Free Cash Flow $13.8B $11.6B $12.3B $13B $13.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.8B $3.5B $4.3B $3.5B $4.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$260M -$565M -$380M -$217M -$140M
Cash From Investing -$6.7B -$8.3B -$4.1B -$3B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$478M -$476M -$464M -$459M -$450M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50M $14M $1B $1.1B $332M
Long-Term Debt Repaid -$82M -$512M -$54M -$70M -$160M
Repurchase of Common Stock -$80M -$1B -$674M -$792M -$774M
Other Financing Activities $1.9B $108M $721M $362M $685M
Cash From Financing $2.9B -$1.1B $1.7B -$848M -$1.1B
 
Beginning Cash (CF) $24.3B $25.1B $20.5B $15.4B $20.8B
Foreign Exchange Rate Adjustment $117M -$200M -$289M -$160M $118M
Additions / Reductions -$1M -$5.9B $1.9B -$345M $861M
Ending Cash (CF) $24.4B $19.1B $22.2B $14.9B $21.8B
 
Levered Free Cash Flow $3.8B $3.5B $4.3B $3.5B $4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.7B $12.4B $15.8B $10.8B $15.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.4B -$343M -$1.2B -$986M -$257M
Cash From Investing -$23.5B -$10.5B -$5.3B -$11B -$5.6B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$1.9B -$1.8B -$1.8B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $1.1B -- $1B $2.3B $2B
Long-Term Debt Repaid -$100M -$544M -$119M -$1.8B -$2.4B
Repurchase of Common Stock -$830M -$5.2B -$3.9B -$2.8B -$3.7B
Other Financing Activities $10.1B $3.7B $4.2B $3.8B $3.8B
Cash From Financing $16.7B -$7B -$6.6B -$7.2B -$2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9B -$5.1B $4B -$7.4B $6.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.7B $12.4B $15.8B $10.8B $15.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.5B $7.3B $10.7B $8.5B $10B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$974M $1.7B -$309M -$586M -$88M
Cash From Investing -$16.4B -$8.3B -$2.4B -$10.8B -$6.1B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.4B -$1.4B -$1.3B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $29M $1B $2.3B $1.7B
Long-Term Debt Repaid -$95M -$540M -$77M -$1.8B -$2.3B
Repurchase of Common Stock -$580M -$3.6B -$2.7B -$2.2B -$2.8B
Other Financing Activities $8.7B $4.2B $4.3B $3.2B $2.5B
Cash From Financing $17.7B -$40M -$5.5B -$2.8B -$2.6B
 
Beginning Cash (CF) $65B $65.9B $64.2B $54.1B $61.3B
Foreign Exchange Rate Adjustment $6M -$392M -$756M -$236M -$120M
Additions / Reductions $7.8B -$1.1B $2.8B -$5B $1.2B
Ending Cash (CF) $72.8B $64.4B $66.3B $48.8B $62.4B
 
Levered Free Cash Flow $6.5B $7.3B $10.7B $8.5B $10B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.48% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.18% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.91% over the past day.

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

Show me the best stock