Financhill
Buy
63

MTB Quote, Financials, Valuation and Earnings

Last price:
$169.19
Seasonality move :
4.19%
Day range:
$164.13 - $169.83
52-week range:
$139.78 - $225.70
Dividend yield:
3.19%
P/E ratio:
11.33x
P/S ratio:
3.03x
P/B ratio:
1.03x
Volume:
1M
Avg. volume:
1.6M
1-year change:
14.33%
Market cap:
$27.5B
Revenue:
$9.2B
EPS (TTM):
$14.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6B $6B $8B $9.4B $9.2B
Revenue Growth (YoY) -3.83% 0.12% 34.4% 17.28% -1.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.2B $3B $3.2B $3.4B
Other Inc / (Exp) -$9.4M -$21M -$6M $229M $10M
Operating Expenses $2.1B $2.1B $3.2B $3.3B $3.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.8B $2.5B $2.6B $3.6B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $416.4M $596M $620M $878M $722M
Net Income to Company $1.4B $1.9B $2B $2.7B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.9B $2B $2.7B $2.6B
 
Basic EPS (Cont. Ops) $9.94 $13.81 $11.59 $15.85 $14.71
Diluted EPS (Cont. Ops) $9.94 $13.80 $11.53 $15.79 $14.64
Weighted Average Basic Share $128.6M $128.6M $163.2M $166.4M $166.5M
Weighted Average Diluted Share $128.7M $128.8M $164M $167M $167.3M
 
EBITDA -- -- -- -- --
EBIT $2.1B $2.6B $3B $6.7B $7.5B
 
Revenue (Reported) $6B $6B $8B $9.4B $9.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.1B $2.6B $3B $6.7B $7.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $1.4B $2.4B $2.2B $2.3B
Revenue Growth (YoY) -1.27% -2.82% 65.05% -6.29% 3.18%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $569.9M $609.1M $869M $913M $903M
Other Inc / (Exp) -$12.3M -$743K -- $2M --
Operating Expenses $562.7M $593M $886M $928M $887M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $592.5M $475.3M $926M $664M $761M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145.3M $113.1M $224M $133M $177M
Net Income to Company $447.2M $362.2M $702M $531M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $447.2M $362.2M $702M $531M $584M
 
Basic EPS (Cont. Ops) $3.33 $2.63 $4.03 $3.04 $3.33
Diluted EPS (Cont. Ops) $3.33 $2.62 $4.01 $3.02 $3.32
Weighted Average Basic Share $128.5M $128.9M $167.7M $166.5M $164.3M
Weighted Average Diluted Share $128.7M $129.4M $168.4M $167.1M $165M
 
EBITDA -- -- -- -- --
EBIT $628.1M $499.4M $1.4B $1.7B $1.6B
 
Revenue (Reported) $1.5B $1.4B $2.4B $2.2B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $628.1M $499.4M $1.4B $1.7B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.9B $5.9B $9B $9.5B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.2B $3.2B $3.3B $3.4B
Other Inc / (Exp) -$921K -$9.5M -$5.3M $7M $8M
Operating Expenses $2.1B $2.2B $3.5B $3.1B $3.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2B $2.3B $3.1B $3.4B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $480.7M $563.8M $730.9M $786M $766M
Net Income to Company $1.5B $1.8B $2.3B $2.6B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $1.8B $2.3B $2.6B $2.6B
 
Basic EPS (Cont. Ops) $11.34 $13.11 $12.98 $14.86 $15.00
Diluted EPS (Cont. Ops) $11.34 $13.09 $12.91 $14.79 $14.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $2.2B $2.4B $4B $7B $7.4B
 
Revenue (Reported) $5.9B $5.9B $9B $9.5B $9.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.2B $2.4B $4B $7B $7.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $1.4B $2.4B $2.2B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $569.9M $609.1M $869M $913M $903M
Other Inc / (Exp) -$12.3M -$743K -- $2M --
Operating Expenses $562.7M $593M $886M $928M $887M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $592.5M $475.3M $926M $664M $761M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145.3M $113.1M $224M $133M $177M
Net Income to Company $447.2M $362.2M $702M $531M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $447.2M $362.2M $702M $531M $584M
 
Basic EPS (Cont. Ops) $3.33 $2.63 $4.03 $3.04 $3.33
Diluted EPS (Cont. Ops) $3.33 $2.62 $4.01 $3.02 $3.32
Weighted Average Basic Share $128.5M $128.9M $167.7M $166.5M $164.3M
Weighted Average Diluted Share $128.7M $129.4M $168.4M $167.1M $165M
 
EBITDA -- -- -- -- --
EBIT $628.1M $499.4M $1.4B $1.7B $1.6B
 
Revenue (Reported) $1.5B $1.4B $2.4B $2.2B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $628.1M $499.4M $1.4B $1.7B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.2B $43.2B $26.5B $29.8B $20.8B
Short Term Investments $4.8B $4B $10.7B $10.4B $14.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31.3B $48.3B $39.8B $40.2B $35.2B
 
Property Plant And Equipment $1.2B $1.1B $1.7B $1.7B $1.7B
Long-Term Investments $8.1B $7.2B $25.3B $27B $34.2B
Goodwill $4.6B $4.6B $8.5B $8.5B $8.5B
Other Intangibles $14.2M $4M $209M $147M $94M
Other Long-Term Assets -- -- -- -- --
Total Assets $142.6B $155.1B $200.7B $208.3B $208.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $3.2B $5B $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59.5M $47M $3.6B $5.3B $1.1B
 
Long-Term Debt $4.4B $3.5B $4B $8.2B $12.6B
Capital Leases -- -- -- -- --
Total Liabilities $126.4B $137.2B $175.4B $181.3B $179.1B
 
Common Stock $1.3B $1.8B $2.1B $2.1B $2.5B
Other Common Equity Adj -$63M -$127.6M -$790M -$459M -$164M
Common Equity $14.9B $16.2B $23.3B $24.9B $26.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.2B $17.9B $25.3B $27B $29B
 
Total Liabilities and Equity $142.6B $155.1B $200.7B $208.3B $208.1B
Cash and Short Terms $30B $47.2B $37.2B $40.2B $35.2B
Total Debt $4.4B $3.5B $7.2B $13.2B $13.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $32.7B $37.4B $24.1B $33.8B $22.8B
Short Term Investments $4.2B $2.8B $5.1B $8.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $36.9B $40.2B $29.2B $41.9B $22.8B
 
Property Plant And Equipment $1.1B $1.1B $1.7B $1.7B --
Long-Term Investments $7.3B $9.6B $28.6B $28.6B $35.2B
Goodwill $4.6B $4.6B $8.5B $8.5B $8.5B
Other Intangibles $11.4M $2.7M $192.2M $132M $93M
Other Long-Term Assets -- -- -- -- --
Total Assets $150.5B $149.9B $203B $215.1B $210.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $59M $50.3M $7B $4.5B $1.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59M $50.3M $7B $4.8B $1.6B
 
Long-Term Debt $3.5B $3.4B $7.5B $11.5B $10.5B
Capital Leases -- -- -- -- --
Total Liabilities $134B $132B $177.6B $188B $181.3B
 
Common Stock $1.3B $1.8B $2.1B $2.1B $29B
Other Common Equity Adj -$138.5M -$377.4M -$645M -$589M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.4B $17.9B $25.4B $27.2B $29B
 
Total Liabilities and Equity $150.5B $149.9B $203B $215.1B $210.3B
Cash and Short Terms $36.9B $40.2B $29.2B $41.9B $22.8B
Total Debt $3.6B $3.5B $14.5B $16B $12.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.9B $2B $2.7B $2.6B
Depreciation & Amoritzation $320.3M $324M $435M $497M $508M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $789.2M $2.7B $4.6B $3.9B $3.6B
 
Capital Expenditures $172.3M $149M $214M $256M $216M
Cash Acquisitions -- -- $394M -- --
Cash From Investing -$22B -$13.6B $16.6B -$7.9B -$550M
 
Dividends Paid (Ex Special Dividend) -$636.4M -$648M -$881M -$968M -$1B
Special Dividend Paid
Long-Term Debt Issued -- $10M $999M $5B $5.5B
Long-Term Debt Repaid -$2.7B -$853M -$907M -$824M -$1B
Repurchase of Common Stock -$373.8M -- -$1.8B -$594M -$746M
Other Financing Activities -$11.4M -$28M -$14M $18M $114M
Cash From Financing $21.3B $10.7B -$21B $4.2B -$2.9B
 
Beginning Cash (CF) $1.4B $1.6B $1.3B $1.5B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $116.4M -$215M $182M $211M $178M
Ending Cash (CF) $1.6B $1.3B $1.5B $1.7B $1.9B
 
Levered Free Cash Flow $616.9M $2.6B $4.4B $3.6B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $471.1M $458.2M $765.7M $482M $681M
Depreciation & Amoritzation $80.2M $80.6M $102.1M $129M $129M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $664.1M $697M $953.9M $800M $1.7B
 
Capital Expenditures $46.9M $61.8M $87.2M $88M $85M
Cash Acquisitions -- -- $77K -- --
Cash From Investing -$4B -$3.5B -$3.7B $683M $2.3B
 
Dividends Paid (Ex Special Dividend) -$154.7M -$167.1M -$221.4M -$233M -$255M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500K $499.8M $1B $1.5B
Long-Term Debt Repaid -$1.1B $41K $191K -$43M -$331M
Repurchase of Common Stock -- -- -$600M -- -$198M
Other Financing Activities $1.8M -$5M -$9.8M $23M $18M
Cash From Financing $3.4B $2.6B $2B -$1.5B -$4.3B
 
Beginning Cash (CF) $1.5B $1.5B $2.3B $1.8B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.5M -$142M -$736.2M -$38M -$307M
Ending Cash (CF) $1.6B $1.3B $1.5B $1.7B $1.9B
 
Levered Free Cash Flow $617.2M $635.1M $866.7M $712M $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $1.8B $2.3B $2.6B --
Depreciation & Amoritzation $322.4M $327.5M $464.7M $514M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $3B $3.7B $4.1B --
 
Capital Expenditures $151.8M $145.9M $241.1M $236M $181M
Cash Acquisitions -- -- $394M -- --
Cash From Investing -$27.1B -$503.7M $10.6B -$13.2B --
 
Dividends Paid (Ex Special Dividend) -$635.2M -$672M -$948.6M -$968M -$778M
Special Dividend Paid
Long-Term Debt Issued -- -- $4.5B $4.9B --
Long-Term Debt Repaid -$2.8B -$104K -$907M -$873M --
Repurchase of Common Stock -- -- -$2.4B -- --
Other Financing Activities -$10.4M -$27M -$24.4M $22M --
Cash From Financing $24.9B -$2.4B -$13.9B $9B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.2M $151.6M $406.1M -$123M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2B $2.9B $3.5B $3.8B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.9B $2B $2.7B $2.6B --
Depreciation & Amoritzation $324M $435M $497M $508M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $4.6B $3.9B $3.6B --
 
Capital Expenditures $149M $214M $256M $216M --
Cash Acquisitions -- $394M -- -- --
Cash From Investing -$13.6B $16.6B -$7.9B -$550M --
 
Dividends Paid (Ex Special Dividend) -$648M -$881M -$968M -$1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $999M $5B $5.5B --
Long-Term Debt Repaid -$853M -$907M -$824M -$1B --
Repurchase of Common Stock -- -$1.8B -$594M -$746M --
Other Financing Activities -$28M -$14M $18M $114M --
Cash From Financing $10.7B -$21B $4.2B -$2.9B --
 
Beginning Cash (CF) $5.7B $6.7B $7B $7.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$215M $182M $211M $178M --
Ending Cash (CF) $5.5B $6.9B $7.2B $7.6B --
 
Levered Free Cash Flow $2.6B $4.4B $3.6B $3.4B --

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

Stock Ideas

Buy
59
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
54
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 36x

Alerts

Buy
79
SMMT alert for Apr 25

Summit Therapeutics [SMMT] is up 10.38% over the past day.

Sell
48
FI alert for Apr 25

Fiserv [FI] is down 18.57% over the past day.

Buy
66
FARO alert for Apr 25

Faro Technologies [FARO] is up 17.99% over the past day.

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

Show me the best stock