Financhill
Buy
70

MET Quote, Financials, Valuation and Earnings

Last price:
$80.41
Seasonality move :
5.26%
Day range:
$77.86 - $80.63
52-week range:
$67.30 - $89.05
Dividend yield:
2.71%
P/E ratio:
13.48x
P/S ratio:
0.82x
P/B ratio:
2.00x
Volume:
2.8M
Avg. volume:
3.6M
1-year change:
11.84%
Market cap:
$54.8B
Revenue:
$69.9B
EPS (TTM):
$5.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $66.8B $63.3B $67.8B $66.4B $69.9B
Revenue Growth (YoY) -2.84% -5.15% 7.1% -2.09% 5.26%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $5.8B $5.9B $6.2B $6B
Other Inc / (Exp) $495M $545M $520M $297M $356M
Operating Expenses $6.6B $6.4B $6.5B $6.8B $6.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $913M $920M $938M $1B $1B
EBT. Incl. Unusual Items $6.9B $8.5B $6.4B $2.2B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.6B $1.1B $560M $1.2B
Net Income to Company $5.4B $6.9B $5.3B $1.6B $4.4B
 
Minority Interest in Earnings -$11M -$21M -$18M -$24M -$18M
Net Income to Common Excl Extra Items $5.4B $6.9B $5.3B $1.6B $4.4B
 
Basic EPS (Cont. Ops) $5.72 $7.71 $6.35 $1.82 $5.98
Diluted EPS (Cont. Ops) $5.68 $7.65 $6.30 $1.81 $5.94
Weighted Average Basic Share $907.8M $862.7M $803.2M $757.7M $706.4M
Weighted Average Diluted Share $913.2M $869.4M $808.9M $762.3M $711.1M
 
EBITDA -- -- -- -- --
EBIT $7.8B $9.4B $7.3B $3.2B $6.7B
 
Revenue (Reported) $66.8B $63.3B $67.8B $66.4B $69.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.8B $9.4B $7.3B $3.2B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18.7B $16.5B $16.1B $19B $18.4B
Revenue Growth (YoY) 10.17% -11.83% -2% 17.99% -3.43%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $1.6B $1.7B $1.5B
Other Inc / (Exp) -$855M $132M $103M $93M $85M
Operating Expenses $1.8B $1.8B $1.7B $1.8B $1.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $230M $224M $248M $269M $259M
EBT. Incl. Unusual Items $164M $1.7B $2B $941M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $186M $445M $327M $106M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$6M -$3M -$7M -$4M
Net Income to Common Excl Extra Items $158M $1.5B $1.6B $607M $1.3B
 
Basic EPS (Cont. Ops) $0.14 $1.40 $1.69 $0.77 $1.78
Diluted EPS (Cont. Ops) $0.14 $1.39 $1.66 $0.77 $1.78
Weighted Average Basic Share $899.7M $837.5M $783.7M $738.5M $692.9M
Weighted Average Diluted Share $906M $845.1M $790M $743.1M $697.9M
 
EBITDA -- -- -- -- --
EBIT $394M $1.9B $2.3B $1.2B $1.6B
 
Revenue (Reported) $18.7B $16.5B $16.1B $19B $18.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $394M $1.9B $2.3B $1.2B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $66.7B $64.4B $67.8B $66.5B $70B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B -- $5.9B $6.2B $6B
Other Inc / (Exp) $495M $1.1B $520M $297M $356M
Operating Expenses $6.5B $7.8B $6.5B $6.8B $6.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $913M $692M $938M $1B $1B
EBT. Incl. Unusual Items $6.9B $8.5B $6.4B $2.2B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.6B $1.1B $560M $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$11M -$21M -$18M -$24M -$18M
Net Income to Common Excl Extra Items $5.4B $6.9B $5.3B $1.6B $4.4B
 
Basic EPS (Cont. Ops) $5.68 $7.42 $6.07 $1.83 $5.99
Diluted EPS (Cont. Ops) $5.64 $7.40 $6.00 $1.83 $5.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7.8B $9.2B $7.3B $3.2B $6.7B
 
Revenue (Reported) $66.7B $64.4B $67.8B $66.5B $70B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.8B $9.2B $7.3B $3.2B $6.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $64.4B $67.8B $66.5B $70B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5B $5.9B $6.2B $6B --
Other Inc / (Exp) $1.1B $520M $297M $356M --
Operating Expenses $7.8B $6.5B $6.8B $6.8B --
Operating Income -- -- -- -- --
 
Net Interest Expenses $692M $938M $1B $1B --
EBT. Incl. Unusual Items $8.5B $6.4B $2.2B $5.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.1B $560M $1.2B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$21M -$18M -$24M -$18M --
Net Income to Common Excl Extra Items $6.9B $5.3B $1.6B $4.4B --
 
Basic EPS (Cont. Ops) $7.42 $6.07 $1.83 $5.99 --
Diluted EPS (Cont. Ops) $7.40 $6.00 $1.83 $5.97 --
Weighted Average Basic Share $3.4B $3.2B $3B $2.8B --
Weighted Average Diluted Share $3.5B $3.2B $3B $2.8B --
 
EBITDA -- -- -- -- --
EBIT $9.2B $7.3B $3.2B $6.7B --
 
Revenue (Reported) $64.4B $67.8B $66.5B $70B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $9.2B $7.3B $3.2B $6.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.8B $20B $20.2B $20.6B $20.1B
Short Term Investments $358.7B $347.5B $281.7B $287.5B $80.5B
Accounts Receivable, Net $17.9B $17.1B $17.4B $29B $29.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $396.4B $384.8B $319.3B $347B $139.6B
 
Property Plant And Equipment -- -- -- $2B $1.9B
Long-Term Investments $382.6B $375.5B $307.5B $315.2B $314.7B
Goodwill $10.1B $9.5B $9.3B $9.2B $8.9B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $795.1B $759.7B $663.1B $687.6B $677.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $293M $241M $76M $119M $465M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $2.5B $562M $505M $850M
 
Long-Term Debt $17.8B $17.1B $17.7B $18.7B $18.2B
Capital Leases -- -- -- -- --
Total Liabilities $720.3B $692B $632.9B $657.3B $649.8B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $18.1B $10.9B -$22.6B -$19.2B -$21.2B
Common Equity $74.6B $67.5B $29.9B $30B $27.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $259M $267M $244M $238M $258M
Total Equity $74.8B $67.7B $30.1B $30.3B $27.7B
 
Total Liabilities and Equity $795.1B $759.7B $663.1B $687.6B $677.5B
Cash and Short Terms $378.5B $367.5B $301.9B $308.1B $100.6B
Total Debt $18.1B $17.4B $17.9B $18.8B $18.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.8B $20B $20.2B $20.6B $20.1B
Short Term Investments $358.7B $347.5B $281.7B $287.5B $80.5B
Accounts Receivable, Net $17.9B $17.1B $17.4B $29B $29.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $396.4B $384.8B $319.3B $347B $139.6B
 
Property Plant And Equipment -- -- -- $2B $1.9B
Long-Term Investments $382.6B $375.5B $307.5B $315.2B $314.7B
Goodwill $10.1B $9.5B $9.3B $9.2B $8.9B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $795.1B $759.7B $663.1B $687.6B $677.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $293M $241M $76M $119M $465M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $2.5B $562M $505M $850M
 
Long-Term Debt $17.8B $17.1B $17.7B $18.7B $18.2B
Capital Leases -- -- -- -- --
Total Liabilities $720.3B $692B $632.9B $657.3B $649.8B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $18.1B $10.9B -$22.6B -$19.2B -$21.2B
Common Equity -- -- -- -- --
Total Preferred Equity -$1B -- -- -- --
Minority Interest, Total $259M $267M $244M $238M $258M
Total Equity $74.8B $67.7B $30.1B $30.3B $27.7B
 
Total Liabilities and Equity $795.1B $759.7B $663.1B $687.6B $677.5B
Cash and Short Terms $378.5B $367.5B $301.9B $308.1B $100.6B
Total Debt $18.1B $17.4B $17.9B $18.8B $18.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.4B $6.9B $5.3B $1.6B $4.4B
Depreciation & Amoritzation $619M $694M $673M $718M $714M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $842M $362M $299M -$2B $460M
Change in Inventories -- -- -- -- --
Cash From Operations $11.6B $12.3B $13B $13.7B $14.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$3.1B $820M -$709M -$755M -$358M
Cash From Investing -$18.6B -$11.2B -$2.6B -$10.2B -$11.5B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$1.8B -$1.8B -$1.8B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $1.1B $29M $1B $2.7B $1.9B
Long-Term Debt Repaid -$99M -$582M -$85M -$1.9B -$2.7B
Repurchase of Common Stock -$2.2B -$4.8B -$3.3B -$3.1B -$3.2B
Other Financing Activities $8.2B $4.2B $5B $4.4B $2.9B
Cash From Financing $10.7B -$1.1B -$9.9B -$2.9B -$3.1B
 
Beginning Cash (CF) $16.6B $20.6B $20.1B $20.2B $20.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8B $34M $476M $535M -$26M
Ending Cash (CF) $19.8B $20.1B $20.2B $20.6B $20.1B
 
Levered Free Cash Flow $11.6B $12.3B $13B $13.7B $14.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.2B $5.1B $2.3B $5.2B $4.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$2.1B -$929M -$400M -$169M -$270M
Cash From Investing -$2.2B -$2.9B -$197M $576M -$5.4B
 
Dividends Paid (Ex Special Dividend) -$449M -$434M -$422M -$419M -$410M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $328M $159M
Long-Term Debt Repaid -$4M -$42M -$8M -$128M -$354M
Repurchase of Common Stock -$1.6B -$1.2B -$596M -$859M -$406M
Other Financing Activities -$479M -$38M $686M $1.3B $342M
Cash From Financing -$7B -$1.1B -$4.5B -$176M -$519M
 
Beginning Cash (CF) $24.4B $19.1B $22.2B $14.9B $21.8B
Foreign Exchange Rate Adjustment $157M -$86M $359M $145M -$425M
Additions / Reductions -$4B $1.1B -$2.4B $5.6B -$1.3B
Ending Cash (CF) $19.8B $20.1B $20.2B $20.6B $20.1B
 
Levered Free Cash Flow $5.2B $5.1B $2.3B $5.2B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.6B $12.3B $13B $13.7B $14.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$3.1B $820M -$709M -$755M -$358M
Cash From Investing -$18.6B -$11.2B -$2.6B -$10.2B -$11.5B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$1.8B -$1.8B -$1.8B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $1.1B -- $1B $2.7B $1.9B
Long-Term Debt Repaid -$99M -$582M -$85M -$1.9B -$2.7B
Repurchase of Common Stock -$2.2B -$4.8B -$3.3B -$3.1B -$3.2B
Other Financing Activities $8.2B $4.2B $5B $4.4B $2.9B
Cash From Financing $10.7B -$1.1B -$9.9B -$2.9B -$3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8B $34M $476M $535M -$26M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.6B $12.3B $13B $13.7B $14.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.3B $13B $13.7B $14.6B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $820M -$709M -$755M -$358M --
Cash From Investing -$11.2B -$2.6B -$10.2B -$11.5B --
 
Dividends Paid (Ex Special Dividend) -$1.8B -$1.8B -$1.8B -$1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29M $1B $2.7B $1.9B --
Long-Term Debt Repaid -$582M -$85M -$1.9B -$2.7B --
Repurchase of Common Stock -$4.8B -$3.3B -$3.1B -$3.2B --
Other Financing Activities $4.2B $5B $4.4B $2.9B --
Cash From Financing -$1.1B -$9.9B -$2.9B -$3.1B --
 
Beginning Cash (CF) $85B $86.4B $69B $83B --
Foreign Exchange Rate Adjustment -$478M -$397M -$91M -$545M --
Additions / Reductions $34M $476M $535M -$26M --
Ending Cash (CF) $84.6B $86.5B $69.4B $82.5B --
 
Levered Free Cash Flow $12.3B $13B $13.7B $14.6B --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock