Financhill
Sell
30

MRK Quote, Financials, Valuation and Earnings

Last price:
$99.27
Seasonality move :
0.15%
Day range:
$98.05 - $100.77
52-week range:
$94.48 - $134.63
Dividend yield:
3.13%
P/E ratio:
20.93x
P/S ratio:
4.02x
P/B ratio:
5.68x
Volume:
8.6M
Avg. volume:
11.6M
1-year change:
-14.93%
Market cap:
$252.6B
Revenue:
$60.1B
EPS (TTM):
$4.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $39.1B $41.5B $48.7B $59.3B $60.1B
Revenue Growth (YoY) -7.5% 6.13% 17.31% 21.72% 1.4%
 
Cost of Revenues $12B $13.6B $13.6B $17.4B $16.1B
Gross Profit $27.1B $27.9B $35.1B $41.9B $44B
Gross Profit Margin 69.29% 67.2% 72.02% 70.63% 73.18%
 
R&D Expenses $9.7B $13.4B $12.2B $13.5B $30.5B
Selling, General & Admin $9.5B $9B $9.6B $10B $10.5B
Other Inc / (Exp) -$136M $1.1B $1.5B -$1B -$284M
Operating Expenses $19.2B $22.4B $21.9B $23.6B $41B
Operating Income $7.9B $5.5B $13.2B $18.3B $3B
 
Net Interest Expenses $619M $772M $770M $805M $781M
EBT. Incl. Unusual Items $7.2B $5.9B $13.9B $16.4B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.3B $1.5B $1.9B $1.5B
Net Income to Company $5.6B $4.5B $12.4B $14.5B $377M
 
Minority Interest in Earnings $4.2B $2.5B $691M -$7M -$12M
Net Income to Common Excl Extra Items $9.8B $7.1B $13B $14.5B $365M
 
Basic EPS (Cont. Ops) $3.84 $2.79 $5.16 $5.73 $0.14
Diluted EPS (Cont. Ops) $3.81 $2.78 $5.14 $5.71 $0.14
Weighted Average Basic Share $2.6B $2.5B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.6B $2.5B $2.5B $2.5B $2.5B
 
EBITDA $11.4B $10.2B $17.9B $21.3B $6.9B
EBIT $8.1B $6.7B $14.7B $17.4B $3B
 
Revenue (Reported) $39.1B $41.5B $48.7B $59.3B $60.1B
Operating Income (Reported) $7.9B $5.5B $13.2B $18.3B $3B
Operating Income (Adjusted) $8.1B $6.7B $14.7B $17.4B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.9B $13.2B $15B $16B $16.7B
Revenue Growth (YoY) -11.84% 20.36% 13.72% 6.71% 4.35%
 
Cost of Revenues $3B $3.5B $3.9B $4.3B $4.1B
Gross Profit $7.9B $9.7B $11B $11.7B $12.6B
Gross Profit Margin 72.43% 73.77% 73.7% 73.29% 75.51%
 
R&D Expenses $3.3B $2.4B $4.4B $3.3B $5.9B
Selling, General & Admin $2.1B $2.3B $2.5B $2.5B $2.7B
Other Inc / (Exp) $393M $532M -$319M -$8M $309M
Operating Expenses $5.4B $4.8B $6.9B $5.8B $8.6B
Operating Income $2.5B $4.9B $4.1B $5.9B $4B
 
Net Interest Expenses $194M $189M $204M $244M $203M
EBT. Incl. Unusual Items $2.7B $5.3B $3.6B $5.6B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $380M $695M $330M $870M $929M
Net Income to Company $2.3B $4.6B $3.3B $4.8B $3.2B
 
Minority Interest in Earnings $615M -$4M -$5M -$5M -$4M
Net Income to Common Excl Extra Items $2.9B $4.6B $3.2B $4.7B $3.2B
 
Basic EPS (Cont. Ops) $1.16 $1.81 $1.28 $1.87 $1.25
Diluted EPS (Cont. Ops) $1.16 $1.80 $1.28 $1.86 $1.24
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.5B $2.5B
 
EBITDA $3.7B $6.2B $4.8B $7B $5.6B
EBIT $2.9B $5.5B $3.8B $5.9B $4.4B
 
Revenue (Reported) $10.9B $13.2B $15B $16B $16.7B
Operating Income (Reported) $2.5B $4.9B $4.1B $5.9B $4B
Operating Income (Adjusted) $2.9B $5.5B $3.8B $5.9B $4.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $36.5B $46.1B $59B $59.3B $63.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6B $14.8B $17.4B $16.1B $15.3B
Gross Profit $25.8B $31.3B $41.6B $43.2B $47.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10B $15B $12.8B $24.7B $23B
Selling, General & Admin $8.4B $9.4B $10.2B $10.4B $10.8B
Other Inc / (Exp) $1.2B $1.2B -$839M -$23M $475M
Operating Expenses $18.5B $24.4B $23B $35.1B $33.7B
Operating Income $7.4B $7B $18.5B $8.2B $14.2B
 
Net Interest Expenses $746M $767M $865M $682M $914M
EBT. Incl. Unusual Items $7.8B $7.4B $16.8B $7.4B $13.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1.5B $1.5B $2.8B $1.6B
Net Income to Company $5.3B $5.9B $15.3B $4.6B $12.2B
 
Minority Interest in Earnings $5.4B $1.3B -$73M -$13M -$15M
Net Income to Common Excl Extra Items $11.5B $7.2B $15.3B $4.6B $12.1B
 
Basic EPS (Cont. Ops) $4.55 $2.85 $6.03 $1.82 $4.80
Diluted EPS (Cont. Ops) $4.52 $2.83 $6.01 $1.80 $4.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.8B $11.5B $21.6B $12.3B $19.2B
EBIT $8.6B $8.2B $17.8B $8.5B $15B
 
Revenue (Reported) $36.5B $46.1B $59B $59.3B $63.2B
Operating Income (Reported) $7.4B $7B $18.5B $8.2B $14.2B
Operating Income (Adjusted) $8.6B $8.2B $17.8B $8.5B $15B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $32.3B $35.2B $45.5B $45.5B $48.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.1B $9.8B $13.5B $12.2B $11.4B
Gross Profit $23.3B $25.4B $31.9B $33.3B $37.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.6B $9.2B $9.8B $20.9B $13.4B
Selling, General & Admin $6.7B $6.8B $7.4B $7.7B $8B
Other Inc / (Exp) $937M $1.1B -$1.2B -$189M $568M
Operating Expenses $14.3B $16B $17.1B $28.6B $21.3B
Operating Income $8.9B $9.4B $14.8B $4.7B $15.9B
 
Net Interest Expenses $576M $571M $665M $542M $674M
EBT. Incl. Unusual Items $9.3B $10B $12.9B $3.9B $15.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $1.4B $1.4B $2.3B $2.4B
Net Income to Company $7.1B $8.5B $11.5B $1.6B $13.4B
 
Minority Interest in Earnings $1.3B $757M -$7M -$12M -$15M
Net Income to Common Excl Extra Items $9.2B $9.3B $11.5B $1.6B $13.4B
 
Basic EPS (Cont. Ops) $3.62 $3.68 $4.54 $0.63 $5.28
Diluted EPS (Cont. Ops) $3.60 $3.66 $4.53 $0.62 $5.25
Weighted Average Basic Share $7.6B $7.6B $7.6B $7.6B $7.6B
Weighted Average Diluted Share $7.6B $7.6B $7.6B $7.6B $7.6B
 
EBITDA $12.5B $12.9B $16.7B $7.7B $20B
EBIT $9.9B $10.6B $13.7B $4.8B $16.7B
 
Revenue (Reported) $32.3B $35.2B $45.5B $45.5B $48.5B
Operating Income (Reported) $8.9B $9.4B $14.8B $4.7B $15.9B
Operating Income (Adjusted) $9.9B $10.6B $13.7B $4.8B $16.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $9.7B $8.1B $8.1B $12.7B $6.8B
Short Term Investments $774M -- -- $498M $252M
Accounts Receivable, Net $6.8B $6.8B $9.2B $9.5B $10.3B
Inventory $6B $5.6B $6B $5.9B $6.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.3B $4.7B $7B $7.2B $8.4B
Total Current Assets $27.5B $27.8B $30.3B $35.7B $32.2B
 
Property Plant And Equipment $15.1B $17B $19.3B $21.4B $23.1B
Long-Term Investments $1.5B $785M $370M $1B $252M
Goodwill $19.4B $18.9B $21.3B $21.2B $21.2B
Other Intangibles $14.2B $14.1B $22.9B $20.3B $18B
Other Long-Term Assets $6.8B $13.1B $11.6B $9.5B $12B
Total Assets $84.4B $91.6B $105.7B $109.2B $106.7B
 
Accounts Payable $3.7B $4.3B $4.6B $4.3B $3.9B
Accrued Expenses $12.5B $12.2B $13.9B $14.2B $15.8B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1.1B -- -- --
Total Current Liabilities $22.2B $27.3B $23.9B $24.2B $25.7B
 
Long-Term Debt $22.7B $25.4B $30.7B $28.7B $33.7B
Capital Leases -- -- -- -- --
Total Liabilities $58.4B $66.2B $67.4B $63.1B $69B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$6.2B -$6.6B -$4.4B -$4.8B -$5.2B
Common Equity $25.9B $25.3B $38.2B $46B $37.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $94M $87M $73M $67M $54M
Total Equity $26B $25.4B $38.3B $46.1B $37.6B
 
Total Liabilities and Equity $84.4B $91.6B $105.7B $109.2B $106.7B
Cash and Short Terms $10.5B $8.1B $8.1B $13.2B $7.1B
Total Debt $26.3B $31.8B $33.1B $30.7B $35.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $7.4B $10B $11.1B $8.6B $14.6B
Short Term Investments -- -- $103M $168M --
Accounts Receivable, Net $8.4B $8.6B $9.5B $10.4B $11.4B
Inventory $8.2B $8B $5.6B $6.1B $6.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.6B $4.5B $7.2B $6.7B $8.1B
Total Current Assets $26.6B $31.1B $33.6B $32B $40.4B
 
Property Plant And Equipment $16.9B $18.6B $20.4B $22.5B $23.4B
Long-Term Investments $1.4B $435M $984M $1.3B $575M
Goodwill $20.2B $18.9B $21.2B $21.2B $21.7B
Other Intangibles $16.7B $13.4B $21.4B $19.2B $17B
Other Long-Term Assets $8B $11.2B $9.6B $10.6B $14.4B
Total Assets $89.8B $93.5B $107.1B $106.7B $117.5B
 
Accounts Payable $3.7B $3.4B $3.4B $3.5B $3.6B
Accrued Expenses $11.7B $14.2B $14.2B $14.8B $16.5B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.4B $23.7B $23B $23.1B $29.6B
 
Long-Term Debt $26.3B $22.9B $28.5B $34B $35B
Capital Leases -- -- -- -- --
Total Liabilities $60.5B $57.6B $62.6B $65.4B $73B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$6.4B -$4.6B -$4.7B -$4.9B -$5.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $84M $69M $66M $54M $58M
Total Equity $29.3B $35.9B $44.5B $41.3B $44.6B
 
Total Liabilities and Equity $89.8B $93.5B $107.1B $106.7B $117.5B
Cash and Short Terms $7.4B $10B $11.2B $8.8B $14.6B
Total Debt $28.7B $26.4B $30.4B $34.9B $38.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.6B $4.5B $12.4B $14.5B $377M
Depreciation & Amoritzation $3.3B $3.5B $3.2B $3.9B $3.9B
Stock-Based Compensation $388M $441M $479M $541M $645M
Change in Accounts Receivable $92M -$1B -$2B -$644M -$1.1B
Change in Inventories -$473M -$895M -$674M -$161M -$816M
Cash From Operations $13.4B $10.3B $14.1B $19.1B $13B
 
Capital Expenditures $3.4B $4.4B $4.4B $4.4B $3.9B
Cash Acquisitions -$5B -$6.6B -$12.9B -$121M -$12B
Cash From Investing -$2.6B -$9.4B -$16.6B -$5B -$14.1B
 
Dividends Paid (Ex Special Dividend) -$5.7B -$6.2B -$6.6B -$7B -$7.4B
Special Dividend Paid
Long-Term Debt Issued $5B $4.4B $7.9B -- $5.9B
Long-Term Debt Repaid -- -$2B -$2.3B -$2.3B -$1.8B
Repurchase of Common Stock -$4.8B -$1.3B -$840M -- -$1.3B
Other Financing Activities $5M -$436M $8.7B -$240M -$328M
Cash From Financing -$8.9B -$2.8B $2.6B -$9.1B -$4.8B
 
Beginning Cash (CF) $8B $9.9B $8.2B $8.2B $12.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$2B $147M $5B -$5.9B
Ending Cash (CF) $9.9B $8.2B $8.2B $12.8B $6.9B
 
Levered Free Cash Flow $10.1B $5.8B $9.7B $14.7B $9.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.3B $4.6B $3.3B $4.8B $3.2B
Depreciation & Amoritzation $807M $759M $959M $1B $1.2B
Stock-Based Compensation $116M $117M $139M $164M $195M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $4.8B $5.6B $7.7B $9.3B
 
Capital Expenditures $1.4B $1.2B $1.1B $902M $783M
Cash Acquisitions -$586M $1M -$121M -- -$3.3B
Cash From Investing -$2.2B -$1.1B -$962M -$334M -$3.8B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.6B -$1.7B -$1.9B -$2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$26M -- -- -$7M -$1M
Long-Term Debt Repaid -$2M -- -$1B -$1M --
Repurchase of Common Stock -- -$583M -- -$466M -$444M
Other Financing Activities -$28M -$59M $35M -$10M -$32M
Cash From Financing -$3.9B -$2.3B -$2.7B -$4.3B -$2.4B
 
Beginning Cash (CF) $11.1B $8.6B $9.8B $5.7B $11.4B
Foreign Exchange Rate Adjustment $87M -$46M -$412M -$157M $294M
Additions / Reductions -$3.8B $1.5B $1.9B $3.1B $3B
Ending Cash (CF) $7.4B $10B $11.3B $8.7B $14.7B
 
Levered Free Cash Flow $728M $3.6B $4.5B $6.8B $8.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.3B $5.9B $15.3B $4.6B $12.2B
Depreciation & Amoritzation $3.2B $3.3B $3.9B $3.8B $4.3B
Stock-Based Compensation $411M $472M $515M $623M $741M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11B $13.1B $19.7B $17.2B $18.3B
 
Capital Expenditures $4B $4.7B $4.4B $4B $3.4B
Cash Acquisitions -$3.5B -$4.8B -$11.4B -$12B -$4.1B
Cash From Investing -$5.4B -$9.3B -$15.3B -$15.9B -$6.2B
 
Dividends Paid (Ex Special Dividend) -$6.1B -$6.5B -$6.9B -$7.3B -$7.7B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2B -$1.2B -$3.4B -$1.8B -$754M
Repurchase of Common Stock -$2.3B -- -$18M -$953M -$1.2B
Other Financing Activities -$227M $8.8B -$205M -$393M -$333M
Cash From Financing -$6.2B -$1.2B -$2.4B -$4.1B -$6.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$602M $2.6B $2.1B -$2.8B $5.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7B $8.4B $15.2B $13.2B $14.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.1B $8.5B $11.5B $1.6B $13.4B
Depreciation & Amoritzation $2.6B $2.4B $3B $2.9B $3.3B
Stock-Based Compensation $329M $360M $396M $478M $574M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.2B $9.1B $14.7B $12.8B $18B
 
Capital Expenditures $3B $3.2B $3.2B $2.9B $2.4B
Cash Acquisitions -$3.5B -$1.6B -$121M -$12B -$4.1B
Cash From Investing -$4.7B -$4.5B -$3.2B -$14.1B -$6.3B
 
Dividends Paid (Ex Special Dividend) -$4.7B -$5B -$5.3B -$5.6B -$5.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.4B -- -- $5.9B $3.6B
Long-Term Debt Repaid -$2B -$1.2B -$2.3B -$1.8B -$751M
Repurchase of Common Stock -$1.3B -$822M -- -$953M -$817M
Other Financing Activities -$472M $8.7B -$172M -$325M -$330M
Cash From Financing -$4.2B -$2.6B -$7.6B -$2.6B -$4B
 
Beginning Cash (CF) $28.5B $23.7B $26.5B $28.3B $24B
Foreign Exchange Rate Adjustment $89M -$65M -$776M -$163M $74M
Additions / Reductions -$2.6B $2B $3.9B -$3.9B $7.7B
Ending Cash (CF) $26B $25.6B $29.6B $24.2B $31.7B
 
Levered Free Cash Flow $3.2B $5.8B $11.4B $9.9B $15.6B

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.07% over the past day.

Sell
47
CEG alert for Jan 10

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
8
CRNX alert for Jan 10

Crinetics Pharmaceuticals [CRNX] is down 16.31% over the past day.

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

Show me the best stock