Financhill
Sell
27

MRK Quote, Financials, Valuation and Earnings

Last price:
$81.45
Seasonality move :
4.45%
Day range:
$86.26 - $88.90
52-week range:
$81.04 - $134.63
Dividend yield:
3.66%
P/E ratio:
12.84x
P/S ratio:
3.42x
P/B ratio:
4.71x
Volume:
12.1M
Avg. volume:
16.5M
1-year change:
-33.5%
Market cap:
$218.2B
Revenue:
$64.2B
EPS (TTM):
$6.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.5B $48.7B $59.3B $60.1B $64.2B
Revenue Growth (YoY) 6.13% 17.31% 21.72% 1.4% 6.74%
 
Cost of Revenues $13.6B $13.6B $17.4B $16.1B $15.2B
Gross Profit $27.9B $35.1B $41.9B $44B $49B
Gross Profit Margin 67.2% 72.02% 70.63% 73.18% 76.32%
 
R&D Expenses $13.4B $12.2B $13.5B $30.5B $17.9B
Selling, General & Admin $9B $9.6B $10B $10.5B $10.8B
Other Inc / (Exp) $1.1B $1.5B -$1B -$284M $571M
Operating Expenses $22.4B $21.9B $23.6B $41B $28.8B
Operating Income $5.5B $13.2B $18.3B $3B $20.2B
 
Net Interest Expenses $772M $770M $805M $781M $856M
EBT. Incl. Unusual Items $5.9B $13.9B $16.4B $1.9B $19.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.5B $1.9B $1.5B $2.8B
Net Income to Company $4.5B $12.4B $14.5B $377M $17.1B
 
Minority Interest in Earnings $2.5B $691M -$7M -$12M -$16M
Net Income to Common Excl Extra Items $7.1B $13B $14.5B $365M $17.1B
 
Basic EPS (Cont. Ops) $2.79 $5.16 $5.73 $0.14 $6.76
Diluted EPS (Cont. Ops) $2.78 $5.14 $5.71 $0.14 $6.74
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 $10.2B $17.9B $21.3B $6.9B $25.7B
EBIT $6.7B $14.7B $17.4B $3B $21.2B
 
Revenue (Reported) $41.5B $48.7B $59.3B $60.1B $64.2B
Operating Income (Reported) $5.5B $13.2B $18.3B $3B $20.2B
Operating Income (Adjusted) $6.7B $14.7B $17.4B $3B $21.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.9B $13.5B $13.8B $14.6B $15.6B
Revenue Growth (YoY) 163.87% 23.5% 2.29% 5.79% 6.79%
 
Cost of Revenues $5B $3.9B $3.9B $3.9B $3.8B
Gross Profit $5.9B $9.6B $9.9B $10.7B $11.8B
Gross Profit Margin 54.07% 71.35% 71.94% 73.26% 75.5%
 
R&D Expenses $5.8B $3.1B $3.8B $9.6B $4.6B
Selling, General & Admin $2.6B $2.8B $2.7B $2.8B $2.9B
Other Inc / (Exp) $139M $360M $166M -$93M $4M
Operating Expenses $8.4B $5.9B $6.5B $12.4B $7.4B
Operating Income -$2.5B $3.7B $3.5B -$1.7B $4.3B
 
Net Interest Expenses $196M $200M $140M $240M $182M
EBT. Incl. Unusual Items -$2.5B $3.9B $3.5B -$2B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69M $85M $495M -$820M $426M
Net Income to Company -$2.6B $3.8B $3B -$1.2B $3.7B
 
Minority Interest in Earnings $520M -$66M -$1M -- -$1M
Net Income to Common Excl Extra Items -$2.1B $3.8B $3B -$1.2B $3.7B
 
Basic EPS (Cont. Ops) -$0.83 $1.49 $1.19 -$0.48 $1.48
Diluted EPS (Cont. Ops) -$0.83 $1.48 $1.18 -$0.48 $1.48
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 -$1.5B $5B $4.6B -$772M $5.7B
EBIT -$2.3B $4.1B $3.7B -$1.7B $4.5B
 
Revenue (Reported) $10.9B $13.5B $13.8B $14.6B $15.6B
Operating Income (Reported) -$2.5B $3.7B $3.5B -$1.7B $4.3B
Operating Income (Adjusted) -$2.3B $4.1B $3.7B -$1.7B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $43.3B $48.7B $59.3B $60.1B $64.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.1B $13.6B $17.4B $16.1B $15.2B
Gross Profit $29.2B $35.1B $41.9B $44B $49B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.4B $12.2B $13.5B $30.5B $17.9B
Selling, General & Admin $9.3B $9.6B $10B $10.5B $10.8B
Other Inc / (Exp) $1.1B $1.5B -$1B -$282M $572M
Operating Expenses $22.8B $21.9B $23.6B $41B $28.8B
Operating Income $6.4B $13.2B $18.3B $3B $20.2B
 
Net Interest Expenses $772M $771M $805M $782M $856M
EBT. Incl. Unusual Items $6.7B $13.9B $16.4B $1.9B $19.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.5B $1.9B $1.5B $2.8B
Net Income to Company $4.5B $12.4B $14.5B $377M $17.1B
 
Minority Interest in Earnings $1.8B $691M -$8M -$12M -$16M
Net Income to Common Excl Extra Items $7.1B $13B $14.5B $365M $17.1B
 
Basic EPS (Cont. Ops) $2.79 $5.17 $5.73 $0.15 $6.76
Diluted EPS (Cont. Ops) $2.77 $5.14 $5.71 $0.14 $6.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.1B $17.9B $21.3B $6.9B $25.7B
EBIT $7.6B $14.7B $17.4B $3B $21.2B
 
Revenue (Reported) $43.3B $48.7B $59.3B $60.1B $64.2B
Operating Income (Reported) $6.4B $13.2B $18.3B $3B $20.2B
Operating Income (Adjusted) $7.6B $14.7B $17.4B $3B $21.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $48.7B $59.3B $60.1B $64.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.6B $17.4B $16.1B $15.2B --
Gross Profit $35.1B $41.9B $44B $49B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.2B $13.5B $30.5B $17.9B --
Selling, General & Admin $9.6B $10B $10.5B $10.8B --
Other Inc / (Exp) $1.5B -$1B -$282M $572M --
Operating Expenses $21.9B $23.6B $41B $28.8B --
Operating Income $13.2B $18.3B $3B $20.2B --
 
Net Interest Expenses $771M $805M $782M $856M --
EBT. Incl. Unusual Items $13.9B $16.4B $1.9B $19.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.9B $1.5B $2.8B --
Net Income to Company $12.4B $14.5B $377M $17.1B --
 
Minority Interest in Earnings $691M -$8M -$12M -$16M --
Net Income to Common Excl Extra Items $13B $14.5B $365M $17.1B --
 
Basic EPS (Cont. Ops) $5.17 $5.73 $0.15 $6.76 --
Diluted EPS (Cont. Ops) $5.14 $5.71 $0.14 $6.73 --
Weighted Average Basic Share $10.1B $10.1B $10.1B $10.1B --
Weighted Average Diluted Share $10.2B $10.2B $10.2B $10.2B --
 
EBITDA $17.9B $21.3B $6.9B $25.7B --
EBIT $14.7B $17.4B $3B $21.2B --
 
Revenue (Reported) $48.7B $59.3B $60.1B $64.2B --
Operating Income (Reported) $13.2B $18.3B $3B $20.2B --
Operating Income (Adjusted) $14.7B $17.4B $3B $21.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.1B $8.1B $12.7B $6.8B $13.2B
Short Term Investments -- -- $498M $252M $447M
Accounts Receivable, Net $6.8B $9.2B $9.5B $10.3B $10.3B
Inventory $5.6B $6B $5.9B $6.4B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.7B $7B $7.2B $8.4B $8.7B
Total Current Assets $27.8B $30.3B $35.7B $32.2B $38.8B
 
Property Plant And Equipment $17B $19.3B $21.4B $23.1B $23.8B
Long-Term Investments $785M $370M $1B $252M $463M
Goodwill $18.9B $21.3B $21.2B $21.2B $21.7B
Other Intangibles $14.1B $22.9B $20.3B $18B $16.4B
Other Long-Term Assets $13.1B $11.6B $9.5B $12B $16B
Total Assets $91.6B $105.7B $109.2B $106.7B $117.1B
 
Accounts Payable $4.3B $4.6B $4.3B $3.9B $4.1B
Accrued Expenses $12.2B $13.9B $14.2B $15.8B $15.7B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B -- -- -- --
Total Current Liabilities $27.3B $23.9B $24.2B $25.7B $28.4B
 
Long-Term Debt $25.4B $30.7B $28.7B $33.7B $34.5B
Capital Leases -- -- -- -- --
Total Liabilities $66.2B $67.4B $63.1B $69B $70.7B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$6.6B -$4.4B -$4.8B -$5.2B -$4.9B
Common Equity $25.3B $38.2B $46B $37.6B $46.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $87M $73M $67M $54M $59M
Total Equity $25.4B $38.3B $46.1B $37.6B $46.4B
 
Total Liabilities and Equity $91.6B $105.7B $109.2B $106.7B $117.1B
Cash and Short Terms $8.1B $8.1B $13.2B $7.1B $13.7B
Total Debt $31.8B $33.1B $30.7B $35.1B $37.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.1B $8.1B $12.7B $6.8B $13.2B
Short Term Investments -- -- $498M $252M $447M
Accounts Receivable, Net $6.8B $9.2B $9.5B $10.3B $10.3B
Inventory $5.6B $6B $5.9B $6.4B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.7B $7B $7.2B $8.4B $8.7B
Total Current Assets $27.8B $30.3B $35.7B $32.2B $38.8B
 
Property Plant And Equipment $17B $19.3B $21.4B $23.1B $23.8B
Long-Term Investments $785M $370M $1B $252M $463M
Goodwill $18.9B $21.3B $21.2B $21.2B $21.7B
Other Intangibles $14.1B $22.9B $20.3B $18B $16.4B
Other Long-Term Assets $13.1B $11.6B $9.5B $12B $16B
Total Assets $91.6B $105.7B $109.2B $106.7B $117.1B
 
Accounts Payable $4.3B $4.6B $4.3B $3.9B $4.1B
Accrued Expenses $12.2B $13.9B $14.2B $15.8B $15.7B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B -- -- -- --
Total Current Liabilities $27.3B $23.9B $24.2B $25.7B $28.4B
 
Long-Term Debt $25.4B $30.7B $28.7B $33.7B $34.5B
Capital Leases -- -- -- -- --
Total Liabilities $66.2B $67.4B $63.1B $69B $70.7B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$6.6B -$4.4B -$4.8B -$5.2B -$4.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $87M $73M $67M $54M $59M
Total Equity $25.4B $38.3B $46.1B $37.6B $46.4B
 
Total Liabilities and Equity $91.6B $105.7B $109.2B $106.7B $117.1B
Cash and Short Terms $8.1B $8.1B $13.2B $7.1B $13.7B
Total Debt $31.8B $33.1B $30.7B $35.1B $37.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.5B $12.4B $14.5B $377M $17.1B
Depreciation & Amoritzation $3.5B $3.2B $3.9B $3.9B $4.5B
Stock-Based Compensation $441M $479M $541M $645M $761M
Change in Accounts Receivable -$1B -$2B -$644M -$1.1B -$244M
Change in Inventories -$895M -$674M -$161M -$816M -$835M
Cash From Operations $10.3B $14.1B $19.1B $13B $21.5B
 
Capital Expenditures $4.4B $4.4B $4.4B $3.9B $3.4B
Cash Acquisitions -$6.6B -$12.9B -- -$12B -$4.1B
Cash From Investing -$9.4B -$16.6B -$5B -$14.1B -$7.7B
 
Dividends Paid (Ex Special Dividend) -$6.2B -$6.6B -$7B -$7.4B -$7.8B
Special Dividend Paid
Long-Term Debt Issued $4.4B $7.9B -- $5.9B $3.6B
Long-Term Debt Repaid -$2B -$2.3B -$2.3B -$1.8B -$1.3B
Repurchase of Common Stock -$1.3B -$840M -- -$1.3B -$1.3B
Other Financing Activities -$436M $8.7B -$240M -$328M -$372M
Cash From Financing -$2.8B $2.6B -$9.1B -$4.8B -$7B
 
Beginning Cash (CF) $9.9B $8.2B $8.2B $12.8B $6.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2B $147M $5B -$5.9B $6.7B
Ending Cash (CF) $8.2B $8.2B $12.8B $6.9B $13.3B
 
Levered Free Cash Flow $5.8B $9.7B $14.7B $9.1B $18.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.6B $3.8B $3B -$1.2B $3.7B
Depreciation & Amoritzation $883M $835M $892M $964M $1.2B
Stock-Based Compensation $112M $119M $145M $167M $187M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4B $5B $4.4B $246M $3.5B
 
Capital Expenditures $1.4B $1.2B $1.1B $989M $937M
Cash Acquisitions -$3.2B -$11.3B $121M -- -$2M
Cash From Investing -$4.8B -$12B -$1.7B $53M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.6B -$1.8B -$1.9B -$2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -$1.2B -$1M -$3M -$539M
Repurchase of Common Stock -- -$18M -- -$393M -$489M
Other Financing Activities $36M -$33M -$68M -$3M -$42M
Cash From Financing $1.4B $5.2B -$1.6B -$2.2B -$3B
 
Beginning Cash (CF) $7.4B $10B $11.3B $8.7B $14.7B
Foreign Exchange Rate Adjustment $164M -$68M $366M $186M -$367M
Additions / Reductions $600M -$1.8B $1.1B -$1.9B -$1B
Ending Cash (CF) $8.2B $8.2B $12.8B $6.9B $13.3B
 
Levered Free Cash Flow $2.6B $3.8B $3.3B -$743M $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.5B $12.4B $14.5B $377M $17.1B
Depreciation & Amoritzation $3.5B $3.2B $3.9B $3.9B $4.5B
Stock-Based Compensation $441M $479M $541M $645M $761M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.3B $14.1B $19.1B $13B $21.5B
 
Capital Expenditures $4.4B $4.4B $4.4B $3.9B $3.4B
Cash Acquisitions -$6.6B -$12.9B -- -$12B -$4.1B
Cash From Investing -$9.4B -$16.6B -$5B -$14.1B -$7.7B
 
Dividends Paid (Ex Special Dividend) -$6.2B -$6.6B -$7B -$7.4B -$7.8B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2B -$2.3B -$2.3B -$1.8B -$1.3B
Repurchase of Common Stock -$1.3B -- -- -$1.3B -$1.3B
Other Financing Activities -$436M $8.7B -$240M -$328M -$372M
Cash From Financing -$2.8B $2.6B -$9.1B -$4.8B -$7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2B $147M $5B -$5.9B $6.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.8B $9.7B $14.7B $9.1B $18.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $12.4B $14.5B $377M $17.1B --
Depreciation & Amoritzation $3.2B $3.9B $3.9B $4.5B --
Stock-Based Compensation $479M $541M $645M $761M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $14.1B $19.1B $13B $21.5B --
 
Capital Expenditures $4.4B $4.4B $3.9B $3.4B --
Cash Acquisitions -$12.9B -- -$12B -$4.1B --
Cash From Investing -$16.6B -$5B -$14.1B -$7.7B --
 
Dividends Paid (Ex Special Dividend) -$6.6B -$7B -$7.4B -$7.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5.9B $3.6B --
Long-Term Debt Repaid -$2.3B -$2.3B -$1.8B -$1.3B --
Repurchase of Common Stock -$840M -- -$1.3B -$1.3B --
Other Financing Activities $8.7B -$240M -$328M -$372M --
Cash From Financing $2.6B -$9.1B -$4.8B -$7B --
 
Beginning Cash (CF) $33.7B $37.8B $36.9B $38.6B --
Foreign Exchange Rate Adjustment -$133M -$410M $23M -$293M --
Additions / Reductions $147M $5B -$5.9B $6.7B --
Ending Cash (CF) $33.7B $42.4B $31.1B $45.1B --
 
Levered Free Cash Flow $9.7B $14.7B $9.1B $18.1B --

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

GET BETTER TRADE IDEAS

Popular

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

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

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
37
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
29
RH alert for Apr 4

RH [RH] is down 2.41% over the past day.

Sell
24
DPST alert for Apr 4

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 12.11% over the past day.

Sell
9
FIVE alert for Apr 4

Five Below [FIVE] is down 3.54% over the past day.

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

Show me the best stock