Financhill
Buy
64

MS Quote, Financials, Valuation and Earnings

Last price:
$120.47
Seasonality move :
1.87%
Day range:
$118.82 - $121.81
52-week range:
$85.01 - $142.03
Dividend yield:
3.01%
P/E ratio:
15.17x
P/S ratio:
3.37x
P/B ratio:
2.05x
Volume:
7M
Avg. volume:
7.2M
1-year change:
31.88%
Market cap:
$194.3B
Revenue:
$57.6B
EPS (TTM):
$7.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $45.8B $56.4B $50.2B $50.7B $57.6B
Revenue Growth (YoY) 17.37% 23.1% -11% 0.91% 13.73%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.1B $25.3B $24B $25.1B $27.1B
Other Inc / (Exp) $986M $1.4B $15M $573M $824M
Operating Expenses $20.9B $25.3B $24B $23.9B $27.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.4B $19.7B $14.1B $11.8B $17.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2B $4.5B $2.9B $2.6B $4.1B
Net Income to Company $11.2B $15.1B $11.2B $9.2B $13.5B
 
Minority Interest in Earnings -$183M -$86M -$150M -$143M -$139M
Net Income to Common Excl Extra Items $11B $15B $11B $9.1B $13.4B
 
Basic EPS (Cont. Ops) $6.55 $8.16 $6.23 $5.24 $8.04
Diluted EPS (Cont. Ops) $6.46 $8.03 $6.15 $5.18 $7.95
Weighted Average Basic Share $1.6B $1.8B $1.7B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.8B $1.7B $1.6B $1.6B
 
EBITDA -- -- -- -- --
EBIT $18.3B $21B $26.4B $49.4B $63.1B
 
Revenue (Reported) $45.8B $56.4B $50.2B $50.7B $57.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $18.3B $21B $26.4B $49.4B $63.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.8B $13.7B $11.9B $12B $15B
Revenue Growth (YoY) 23.96% 6.96% -13.24% 1.12% 25.04%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5B $5.7B $5.9B $5.8B $6.6B
Other Inc / (Exp) $327M $632M $85M $189M $215M
Operating Expenses $5.5B $5.7B $5.9B $5.8B $6.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.4B $4.9B $2.8B $2.1B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $1.2B $528M $555M $1.2B
Net Income to Company $3.4B $3.7B $2.3B $1.5B $3.7B
 
Minority Interest in Earnings -$27M -$20M -$30M -$24M -$10M
Net Income to Common Excl Extra Items $3.4B $3.7B $2.2B $1.5B $3.7B
 
Basic EPS (Cont. Ops) $1.84 $2.05 $1.28 $0.86 $2.25
Diluted EPS (Cont. Ops) $1.81 $2.01 $1.26 $0.85 $2.22
Weighted Average Basic Share $1.8B $1.7B $1.7B $1.6B $1.6B
Weighted Average Diluted Share $1.8B $1.8B $1.7B $1.6B $1.6B
 
EBITDA -- -- -- -- --
EBIT $4.8B $5.2B $9.7B $13B $15.8B
 
Revenue (Reported) $12.8B $13.7B $11.9B $12B $15B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.8B $5.2B $9.7B $13B $15.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $45.8B $56.4B $50.2B $50.7B $57.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.1B $25.2B $24B $25.1B $27.1B
Other Inc / (Exp) $986M $1.4B $15M $573M $824M
Operating Expenses $21.1B $24.9B $24B $25.1B $27B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.4B $19.7B $14.1B $11.8B $17.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2B $4.5B $2.9B $2.6B $4.1B
Net Income to Company $11.2B $15.1B $11.2B $9.2B $13.5B
 
Minority Interest in Earnings -$183M -$86M -$150M -$143M -$139M
Net Income to Common Excl Extra Items $11B $15B $11B $9.1B $13.4B
 
Basic EPS (Cont. Ops) $6.52 $8.16 $6.21 $5.22 $8.05
Diluted EPS (Cont. Ops) $6.44 $8.03 $6.14 $5.17 $7.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $18.3B $21B $26.4B $49.4B $63.1B
 
Revenue (Reported) $45.8B $56.4B $50.2B $50.7B $57.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $18.3B $21B $26.4B $49.4B $63.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $56.4B $50.2B $50.7B $57.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.2B $24B $25.1B $27.1B --
Other Inc / (Exp) $1.4B $15M $573M $824M --
Operating Expenses $24.9B $24B $25.1B $27B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $19.7B $14.1B $11.8B $17.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5B $2.9B $2.6B $4.1B --
Net Income to Company $15.1B $11.2B $9.2B $13.5B --
 
Minority Interest in Earnings -$86M -$150M -$143M -$139M --
Net Income to Common Excl Extra Items $15B $11B $9.1B $13.4B --
 
Basic EPS (Cont. Ops) $8.16 $6.21 $5.22 $8.05 --
Diluted EPS (Cont. Ops) $8.03 $6.14 $5.17 $7.94 --
Weighted Average Basic Share $7.1B $6.8B $6.5B $6.4B --
Weighted Average Diluted Share $7.3B $6.9B $6.6B $6.4B --
 
EBITDA -- -- -- -- --
EBIT $21B $26.4B $49.4B $63.1B --
 
Revenue (Reported) $56.4B $50.2B $50.7B $57.6B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $21B $26.4B $49.4B $63.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.5B $86.8B $92.7B $58.7B $75.7B
Short Term Investments $110.4B $102.8B $84.3B $88.1B $24.3B
Accounts Receivable, Net $97.7B $96B $78.5B $80.1B $86.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $391.8B $405.7B $369.5B $337.6B $304.8B
 
Property Plant And Equipment $21M $16M $4M $23M $23M
Long-Term Investments $362.3B $373.8B $336.9B $359.3B $342.9B
Goodwill $11.6B $16.8B $16.7B $16.7B $16.7B
Other Intangibles $5B $8.4B $7.6B $7.1B $6.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1T $1.2T $1.2T $1.2T $1.2T
 
Accounts Payable $227.4B $228.7B $216.1B $208.1B $175.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $14.1B $10.3B $5.1B $8.9B $21.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $292.2B $301.2B $283.8B $279.7B $247.7B
 
Long-Term Debt $218.8B $232.8B $241.1B $267.5B $288.8B
Capital Leases -- -- -- -- --
Total Liabilities $1T $1.1T $1.1T $1.1T $1.1T
 
Common Stock $9.3B $7.8B $8.8B $8.8B $9.8B
Other Common Equity Adj -$2B -$3.1B -$6.3B -$6.4B -$6.8B
Common Equity $92.5B $97.7B $91.4B $90.3B $94.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.2B $1.1B $944M $917M
Total Equity $103.1B $106.6B $101.2B $100B $105.4B
 
Total Liabilities and Equity $1.1T $1.2T $1.2T $1.2T $1.2T
Cash and Short Terms $177.8B $189.7B $177B $146.8B $100.1B
Total Debt $232.9B $243.2B $246.2B $276.4B $310.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.5B $86.8B $92.7B $58.7B $75.7B
Short Term Investments $110.4B $102.8B $84.3B $88.1B $24.3B
Accounts Receivable, Net $97.7B $96B $78.5B $80.1B $86.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $391.8B $405.7B $369.5B $337.6B $304.8B
 
Property Plant And Equipment $21M $16M $4M $23M $23M
Long-Term Investments $362.3B $373.8B $336.9B $359.3B $342.9B
Goodwill $11.6B $16.8B $16.7B $16.7B $16.7B
Other Intangibles $5B $8.4B $7.6B $7.1B $6.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1T $1.2T $1.2T $1.2T $1.2T
 
Accounts Payable $227.4B $228.7B $216.1B $208.1B $175.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $14.1B $10.3B $5.1B $8.9B $21.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $292.2B $301.2B $283.8B $279.7B $247.7B
 
Long-Term Debt $218.8B $232.8B $241.1B $267.5B $288.8B
Capital Leases -- -- -- -- --
Total Liabilities $1T $1.1T $1.1T $1.1T $1.1T
 
Common Stock $9.3B $7.8B $8.8B $8.8B $9.8B
Other Common Equity Adj -$2B -$3.1B -$6.3B -$6.4B -$6.8B
Common Equity -- -- -- -- --
Total Preferred Equity -- $1.3B -- -- --
Minority Interest, Total $1.4B $1.2B $1.1B $944M $917M
Total Equity $103.1B $106.6B $101.2B $100B $105.4B
 
Total Liabilities and Equity $1.1T $1.2T $1.2T $1.2T $1.2T
Cash and Short Terms $177.8B $189.7B $177B $146.8B $100.1B
Total Debt $232.9B $243.2B $246.2B $276.4B $310.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.2B $15.1B $11.2B $9.2B $13.5B
Depreciation & Amoritzation $3.8B $4.2B $4B $4.3B $5.2B
Stock-Based Compensation $1.3B $2.1B $1.9B $1.7B $1.6B
Change in Accounts Receivable -$29.8B $774M $14.7B $602M -$5.3B
Change in Inventories -- -- -- -- --
Cash From Operations -$25.2B $34B -$6.4B -$33.5B $1.4B
 
Capital Expenditures $1.4B $2.3B $3.1B $3.4B $3.5B
Cash Acquisitions $3.8B -$2.6B -- -- --
Cash From Investing -$37.9B -$49.9B -$11.6B -$3.1B -$29.5B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$4.2B -$5.4B -$5.8B -$6.1B
Special Dividend Paid
Long-Term Debt Issued $60.7B $90.3B $72.5B $78.4B $108.4B
Long-Term Debt Repaid -$50.5B -$70.1B -$34.9B -$64.8B -$80.2B
Repurchase of Common Stock -$1.9B -$12.1B -$10.9B -$6.2B -$4.2B
Other Financing Activities $2.8B -$528M -$1.2B $671M $4B
Cash From Financing $83.8B $41.5B $22.7B -$2.7B $46.8B
 
Beginning Cash (CF) $82.2B $105.7B $127.7B $128.1B $89.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.7B $25.6B $4.7B -$39.3B $18.7B
Ending Cash (CF) $105.7B $127.7B $128.1B $89.2B $105.4B
 
Levered Free Cash Flow -$26.7B $31.7B -$9.5B -$36.9B -$2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.4B $3.7B $2.3B $1.5B $3.7B
Depreciation & Amoritzation $1.4B $1.2B $1.2B $1.4B $1.6B
Stock-Based Compensation $510M $449M $498M $361M $391M
Change in Accounts Receivable -$12.7B $3.5B $6.7B -$3.3B $5B
Change in Inventories -- -- -- -- --
Cash From Operations -$25.4B $349M -$14B -$17.8B $11.8B
 
Capital Expenditures $539M $650M $770M $929M $879M
Cash Acquisitions $3.8B -- -- -- --
Cash From Investing -$460M -$15.3B $898M -$8.8B -$10.2B
 
Dividends Paid (Ex Special Dividend) -$731M -$1.3B -$1.4B -$1.5B -$1.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.6B $16.7B $18.2B $17.5B $28B
Long-Term Debt Repaid -$12.3B -$13.4B -$7.9B -$16B -$25.6B
Repurchase of Common Stock -$50M -$2.8B -$1.7B -$1.3B -$852M
Other Financing Activities $2.7B $794M $325M $850M $2.9B
Cash From Financing $34.9B $19.7B $26B $5.7B $15.3B
 
Beginning Cash (CF) $94.8B $123.9B $111.7B $108.4B $91.1B
Foreign Exchange Rate Adjustment $1.9B -$896M $3.6B $1.7B -$2.6B
Additions / Reductions $9B $4.8B $12.9B -$20.9B $16.9B
Ending Cash (CF) $105.7B $127.7B $128.1B $89.2B $105.4B
 
Levered Free Cash Flow -$25.9B -$301M -$14.8B -$18.7B $10.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.2B $15.1B $11.2B $9.2B $13.5B
Depreciation & Amoritzation $3.8B $4.2B $4B $4.3B $5.2B
Stock-Based Compensation $1.3B $2.1B $1.9B $1.7B $1.6B
Change in Accounts Receivable -$29.8B $774M $14.7B $602M -$5.3B
Change in Inventories -- -- -- -- --
Cash From Operations -$25.2B $34B -$6.4B -$33.5B $1.4B
 
Capital Expenditures $1.4B $2.3B $3.1B $3.4B $3.5B
Cash Acquisitions $3.8B -$2.6B -- -- --
Cash From Investing -$37.9B -$49.9B -$11.6B -$3.1B -$29.5B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$4.2B -$5.4B -$5.8B -$6.1B
Special Dividend Paid
Long-Term Debt Issued $60.7B $90.3B $72.5B $78.4B $108.4B
Long-Term Debt Repaid -$50.5B -$70.1B -$34.9B -$64.8B -$80.2B
Repurchase of Common Stock -$1.9B -$12.1B -$10.9B -$6.2B -$4.2B
Other Financing Activities $2.8B -$528M -$1.2B $671M $4B
Cash From Financing $83.8B $41.5B $22.7B -$2.7B $46.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.7B $25.6B $4.7B -$39.3B $18.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$26.7B $31.7B -$9.5B -$36.9B -$2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $15.1B $11.2B $9.2B $13.5B --
Depreciation & Amoritzation $4.2B $4B $4.3B $5.2B --
Stock-Based Compensation $2.1B $1.9B $1.7B $1.6B --
Change in Accounts Receivable $774M $14.7B $602M -$5.3B --
Change in Inventories -- -- -- -- --
Cash From Operations $34B -$6.4B -$33.5B $1.4B --
 
Capital Expenditures $2.3B $3.1B $3.4B $3.5B --
Cash Acquisitions -$2.6B -- -- -- --
Cash From Investing -$49.9B -$11.6B -$3.1B -$29.5B --
 
Dividends Paid (Ex Special Dividend) -$4.2B -$5.4B -$5.8B -$6.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90.3B $72.5B $78.4B $108.4B --
Long-Term Debt Repaid -$70.1B -$34.9B -$64.8B -$80.2B --
Repurchase of Common Stock -$12.1B -$10.9B -$6.2B -$4.2B --
Other Financing Activities -$528M -$1.2B $671M $4B --
Cash From Financing $41.5B $22.7B -$2.7B $46.8B --
 
Beginning Cash (CF) $474.1B $506.8B $452.8B $372.8B --
Foreign Exchange Rate Adjustment -$3.6B -$4.3B $451M -$2.5B --
Additions / Reductions $25.6B $4.7B -$39.3B $18.7B --
Ending Cash (CF) $496.2B $507.2B $413.9B $388.9B --
 
Levered Free Cash Flow $31.7B -$9.5B -$36.9B -$2.1B --

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

GET BETTER TRADE IDEAS

Popular

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
52
RGC alert for Mar 21

Regencell Bioscience Holdings [RGC] is up 30.67% over the past day.

Buy
95
EXOD alert for Mar 21

Exodus Movement [EXOD] is down 19.19% over the past day.

Sell
15
FG alert for Mar 21

F&G Annuities & Life [FG] is down 4.31% over the past day.

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

Show me the best stock