Financhill
Sell
38

MAN Quote, Financials, Valuation and Earnings

Last price:
$40.76
Seasonality move :
-1.97%
Day range:
$43.15 - $44.51
52-week range:
$39.22 - $78.87
Dividend yield:
6.96%
P/E ratio:
19.24x
P/S ratio:
0.12x
P/B ratio:
0.98x
Volume:
1.1M
Avg. volume:
1.1M
1-year change:
-41.91%
Market cap:
$2.1B
Revenue:
$17.9B
EPS (TTM):
$2.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18B $20.7B $19.8B $18.9B $17.9B
Revenue Growth (YoY) -13.72% 15.13% -4.33% -4.61% -5.61%
 
Cost of Revenues $15.2B $17.3B $16.3B $15.6B $14.8B
Gross Profit $2.8B $3.4B $3.6B $3.4B $3.1B
Gross Profit Margin 15.69% 16.44% 18.02% 17.75% 17.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.8B $2.9B $3B $2.8B
Other Inc / (Exp) -$76.5M $9.5M -$45.6M -$59.5M $7.5M
Operating Expenses $2.6B $2.8B $2.9B $3B $2.8B
Operating Income $254.4M $585.4M $631.7M $310.9M $306M
 
Net Interest Expenses $30.2M $26.8M $29M $45.5M $56.7M
EBT. Incl. Unusual Items $147.7M $568.1M $557.1M $205.9M $256.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123.9M $185.7M $183.3M $117.1M $111.7M
Net Income to Company $23.8M $382.4M $373.8M $88.8M $145.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.8M $382.4M $373.8M $88.8M $145.1M
 
Basic EPS (Cont. Ops) $0.41 $7.01 $7.17 $1.78 $3.04
Diluted EPS (Cont. Ops) $0.41 $6.91 $7.08 $1.76 $3.01
Weighted Average Basic Share $58M $54.5M $52.2M $49.8M $47.8M
Weighted Average Diluted Share $58.3M $55.4M $52.8M $50.4M $48.3M
 
EBITDA $267.3M $680.3M $688.6M $374.2M $433.4M
EBIT $191M $606.9M $604M $285.6M $346.8M
 
Revenue (Reported) $18B $20.7B $19.8B $18.9B $17.9B
Operating Income (Reported) $254.4M $585.4M $631.7M $310.9M $306M
Operating Income (Adjusted) $191M $606.9M $604M $285.6M $346.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $5.1B $4.8B $4.4B $4.1B
Revenue Growth (YoY) 6.61% 4.45% -7.6% -7.34% -7.11%
 
Cost of Revenues $4.2B $4.2B $3.9B $3.6B $3.4B
Gross Profit $768.1M $897.1M $863.1M $763.7M $698.3M
Gross Profit Margin 15.6% 17.44% 18.16% 17.34% 17.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $669.7M $758.4M $745.2M $697.8M $670.1M
Other Inc / (Exp) $1.7M $4.9M $3.1M $3.9M -$900K
Operating Expenses $669.7M $758.4M $745.2M $697.8M $670.1M
Operating Income $98.4M $138.7M $117.9M $65.9M $28.2M
 
Net Interest Expenses $7.1M $7.6M $10.6M $12.3M $10.6M
EBT. Incl. Unusual Items $93M $136M $110.4M $57.5M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $44.4M $32.6M $17.8M $11.1M
Net Income to Company $62M $91.6M $77.8M $39.7M $5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62M $91.6M $77.8M $39.7M $5.6M
 
Basic EPS (Cont. Ops) $1.12 $1.71 $1.53 $0.82 $0.12
Diluted EPS (Cont. Ops) $1.11 $1.68 $1.51 $0.81 $0.12
Weighted Average Basic Share $55.1M $53.6M $50.9M $48.3M $46.8M
Weighted Average Diluted Share $55.7M $54.4M $51.6M $48.9M $47.3M
 
EBITDA $121.1M $167.7M $150.1M $99.5M $60.4M
EBIT $103.2M $146.4M $129.1M $77.9M $39.2M
 
Revenue (Reported) $4.9B $5.1B $4.8B $4.4B $4.1B
Operating Income (Reported) $98.4M $138.7M $117.9M $65.9M $28.2M
Operating Income (Adjusted) $103.2M $146.4M $129.1M $77.9M $39.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.3B $20.9B $19.4B $18.6B $17.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.4B $17.4B $15.9B $15.3B $14.5B
Gross Profit $2.9B $3.5B $3.5B $3.3B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.9B $2.9B $3B $2.8B
Other Inc / (Exp) -$61.7M $12.7M -$36.3M -$52.5M $9M
Operating Expenses $2.6B $2.9B $2.9B $3B $2.8B
Operating Income $315.1M $625.7M $610.9M $258.9M $268.3M
 
Net Interest Expenses $29.9M $27.3M $43.1M $53.4M $61.3M
EBT. Incl. Unusual Items $223.5M $611.1M $531.5M $153M $216M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $139.4M $199.1M $171.5M $102.3M $105M
Net Income to Company $84.1M $412M $360M $50.7M $111M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $84.1M $412M $360M $50.7M $111M
 
Basic EPS (Cont. Ops) $1.53 $7.61 $6.96 $1.00 $2.33
Diluted EPS (Cont. Ops) $1.51 $7.49 $6.88 $0.97 $2.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $341.5M $726.9M $671M $323.6M $394.3M
EBIT $265.9M $650.1M $586.7M $234.4M $308.1M
 
Revenue (Reported) $18.3B $20.9B $19.4B $18.6B $17.5B
Operating Income (Reported) $315.1M $625.7M $610.9M $258.9M $268.3M
Operating Income (Adjusted) $265.9M $650.1M $586.7M $234.4M $308.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $5.1B $4.8B $4.4B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.2B $3.9B $3.6B $3.4B
Gross Profit $768.1M $897.1M $863.1M $763.7M $698.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $669.7M $758.4M $745.2M $697.8M $670.1M
Other Inc / (Exp) $1.7M $4.9M $3.1M $3.9M -$900K
Operating Expenses $669.7M $758.4M $745.2M $697.8M $670.1M
Operating Income $98.4M $138.7M $117.9M $65.9M $28.2M
 
Net Interest Expenses $7.1M $7.6M $10.6M $12.3M $10.6M
EBT. Incl. Unusual Items $93M $136M $110.4M $57.5M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $44.4M $32.6M $17.8M $11.1M
Net Income to Company $62M $91.6M $77.8M $39.7M $5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62M $91.6M $77.8M $39.7M $5.6M
 
Basic EPS (Cont. Ops) $1.12 $1.71 $1.53 $0.82 $0.12
Diluted EPS (Cont. Ops) $1.11 $1.68 $1.51 $0.81 $0.12
Weighted Average Basic Share $55.1M $53.6M $50.9M $48.3M $46.8M
Weighted Average Diluted Share $55.7M $54.4M $51.6M $48.9M $47.3M
 
EBITDA $121.1M $167.7M $150.1M $99.5M $60.4M
EBIT $103.2M $146.4M $129.1M $77.9M $39.2M
 
Revenue (Reported) $4.9B $5.1B $4.8B $4.4B $4.1B
Operating Income (Reported) $98.4M $138.7M $117.9M $65.9M $28.2M
Operating Income (Adjusted) $103.2M $146.4M $129.1M $77.9M $39.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $847.8M $639M $581.3M $509.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9B $5.4B $5.1B $4.8B $4.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $186.9M $126.7M $158M $160.8M $163.7M
Total Current Assets $6.7B $6.4B $5.9B $5.6B $5B
 
Property Plant And Equipment $535.8M $490.2M $477.9M $543.9M $479.7M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.7B $1.6B $1.6B $1.6B
Other Intangibles $248.6M $583.6M $549.5M $519.6M $486.1M
Other Long-Term Assets $651.6M $610.2M $540.5M $607.8M $701.5M
Total Assets $9.3B $9.8B $9.1B $8.8B $8.2B
 
Accounts Payable $2.5B $3B $2.8B $2.7B $2.6B
Accrued Expenses $602.1M $584.7M $572.6M $693M $573.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7B $5.8B $4.9B $4.8B $4.4B
 
Long-Term Debt $1.1B $565.7M $959.9M $990.5M $929.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.3B $6.7B $6.6B $6.1B
 
Common Stock $1.2M $1.2M $1.2M $1.2M $1.2M
Other Common Equity Adj -$397.3M -$389.4M -$458.7M -$466M -$443M
Common Equity $2.4B $2.5B $2.4B $2.2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.6M $10M $10.8M $10.8M $1.7M
Total Equity $2.5B $2.5B $2.5B $2.2B $2.1B
 
Total Liabilities and Equity $9.3B $9.8B $9.1B $8.8B $8.2B
Cash and Short Terms $1.6B $847.8M $639M $581.3M $509.4M
Total Debt $1.1B $1.1B $986.5M $1B $952.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5B $777.3M $706.7M $604.8M $395M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9B $5.4B $4.8B $4.5B $4.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $208.9M $152.2M $178M $186.5M $185.9M
Total Current Assets $6.6B $6.4B $5.7B $5.2B $4.7B
 
Property Plant And Equipment $504.8M $464.9M $492.2M $528.1M $503.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.7B $1.6B $1.6B $1.6B
Other Intangibles $240.4M $573M $541.4M $507.8M $479.4M
Other Long-Term Assets $660M $603.7M $566.4M $628.4M $726.9M
Total Assets $9.2B $9.7B $8.9B $8.5B $8B
 
Accounts Payable $2.7B $3.2B $2.7B $2.6B $2.4B
Accrued Expenses $590.4M $589.6M $576.7M $604.3M $472.2M
Current Portion Of Long-Term Debt -- -- -- -- $100.6M
Current Portion Of Capital Lease Obligations -- -- -- -- $102.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.8B $5.7B $4.6B $4.5B $4.2B
 
Long-Term Debt $1.1B $551.3M $972.4M $968.9M $971.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.2B $6.4B $6.3B $5.9B
 
Common Stock $1.2M $1.2M $1.2M $1.2M $1.2M
Other Common Equity Adj -$437.8M -$399.6M -$451.6M -$495.5M -$447.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.1M $10.6M $11M $11M $2.1M
Total Equity $2.4B $2.6B $2.5B $2.2B $2.1B
 
Total Liabilities and Equity $9.2B $9.7B $8.9B $8.5B $8B
Cash and Short Terms $1.5B $777.3M $706.7M $604.8M $395M
Total Debt $1.1B $1.1B $989M $984.5M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.8M $382.4M $373.8M $88.8M $145.1M
Depreciation & Amoritzation $76.3M $73.4M $84.6M $88.6M $86.6M
Stock-Based Compensation $24.2M $36.8M $37.6M $28.7M $27.3M
Change in Accounts Receivable $586.9M -$640.9M $28.8M $391.8M $261.1M
Change in Inventories -- -- -- -- --
Cash From Operations $936.4M $644.8M $423.3M $348.2M $309.2M
 
Capital Expenditures $50.7M $64.2M $75.6M $78.2M $51.1M
Cash Acquisitions $8.3M -$922.8M -$9.7M $4.1M -$17.1M
Cash From Investing -$42.4M -$987M -$85.3M -$74.1M -$68.2M
 
Dividends Paid (Ex Special Dividend) -$129.1M -$136.6M -$139.9M -$144.3M -$145.8M
Special Dividend Paid
Long-Term Debt Issued $2.7M $75.5M $421.3M $1M $3.7M
Long-Term Debt Repaid -$400K -$2.2M -$487.2M -$4.4M -$1.6M
Repurchase of Common Stock -$264.7M -$210M -$270M -$179.8M -$140M
Other Financing Activities -$2.7M -$7.5M -$5.3M -$600K -$3M
Cash From Financing -$435.2M -$283.7M -$482.1M -$349.5M -$282.4M
 
Beginning Cash (CF) $1B $1.6B $847.8M $639M $581.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $458.8M -$625.9M -$144.1M -$75.4M -$41.4M
Ending Cash (CF) $1.6B $847.8M $639M $581.3M $509.4M
 
Levered Free Cash Flow $885.7M $580.6M $347.7M $270M $258.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $62M $91.6M $77.8M $39.7M $5.6M
Depreciation & Amoritzation $17.9M $21.3M $21M $21.6M $21.2M
Stock-Based Compensation $7.5M $10.6M $5.1M $7.5M $7.6M
Change in Accounts Receivable -$94.5M -$96.9M $398M $283.9M $245.1M
Change in Inventories -- -- -- -- --
Cash From Operations $140.9M $70.6M $124.6M $116M -$153.2M
 
Capital Expenditures $12.7M $19.4M $13.2M $11.8M $13.7M
Cash Acquisitions -$7.1M $800K -- -- -$1M
Cash From Investing -$19.1M -$18.6M -$13.2M -$9.7M -$14.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100K $700K $200K -- $26M
Long-Term Debt Repaid -$2.2M -$25M -$200K -$200K -$100K
Repurchase of Common Stock -$100.1M -$59.9M -$30M -$50M -$25M
Other Financing Activities -$5.8M -- -- -$1.1M --
Cash From Financing -$106M -$95.8M -$48.8M -$57.5M $45.7M
 
Beginning Cash (CF) $1.6B $847.8M $639M $581.3M $509.4M
Foreign Exchange Rate Adjustment -$60.2M -$26.7M $5.1M -$25.3M $7.7M
Additions / Reductions $15.8M -$43.8M $62.6M $48.8M -$122.1M
Ending Cash (CF) $1.5B $777.3M $706.7M $604.8M $395M
 
Levered Free Cash Flow $128.2M $51.2M $111.4M $104.2M -$166.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $84.1M $412M $360M $50.7M $111M
Depreciation & Amoritzation $75.6M $76.8M $84.3M $89.2M $86.2M
Stock-Based Compensation $27.1M $39.9M $32.1M $31.1M $27.4M
Change in Accounts Receivable $114.1M -$643.3M $523.7M $277.7M $222.3M
Change in Inventories -- -- -- -- --
Cash From Operations $896.3M $574.5M $477.3M $339.6M $40M
 
Capital Expenditures $54.3M $70.9M $69.4M $76.8M $53M
Cash Acquisitions $1.2M -$914.9M -$10.5M $4.1M -$18.1M
Cash From Investing -$53.2M -$986.5M -$79.9M -$70.6M -$73.1M
 
Dividends Paid (Ex Special Dividend) -$129.1M -$136.6M -$139.9M -$144.3M -$145.8M
Special Dividend Paid
Long-Term Debt Issued $2.5M $76.1M $420.8M $800K $29.7M
Long-Term Debt Repaid -$2.5M -$25M -$462.4M -$4.4M -$1.5M
Repurchase of Common Stock -$301M -$169.8M -$240.1M -$199.8M -$115M
Other Financing Activities -$8.5M -- -- -$1.7M --
Cash From Financing -$471.5M -$273.5M -$435.1M -$358.2M -$179.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $371.6M -$685.5M -$37.7M -$89.2M -$212.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $842M $503.6M $407.9M $262.8M -$13M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $62M $91.6M $77.8M $39.7M $5.6M
Depreciation & Amoritzation $17.9M $21.3M $21M $21.6M $21.2M
Stock-Based Compensation $7.5M $10.6M $5.1M $7.5M $7.6M
Change in Accounts Receivable -$94.5M -$96.9M $398M $283.9M $245.1M
Change in Inventories -- -- -- -- --
Cash From Operations $140.9M $70.6M $124.6M $116M -$153.2M
 
Capital Expenditures $12.7M $19.4M $13.2M $11.8M $13.7M
Cash Acquisitions -$7.1M $800K -- -- -$1M
Cash From Investing -$19.1M -$18.6M -$13.2M -$9.7M -$14.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100K $700K $200K -- $26M
Long-Term Debt Repaid -$2.2M -$25M -$200K -$200K -$100K
Repurchase of Common Stock -$100.1M -$59.9M -$30M -$50M -$25M
Other Financing Activities -$5.8M -- -- -$1.1M --
Cash From Financing -$106M -$95.8M -$48.8M -$57.5M $45.7M
 
Beginning Cash (CF) $1.6B $847.8M $639M $581.3M $509.4M
Foreign Exchange Rate Adjustment -$60.2M -$26.7M $5.1M -$25.3M $7.7M
Additions / Reductions $15.8M -$43.8M $62.6M $48.8M -$122.1M
Ending Cash (CF) $1.5B $777.3M $706.7M $604.8M $395M
 
Levered Free Cash Flow $128.2M $51.2M $111.4M $104.2M -$166.9M

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

GET BETTER TRADE IDEAS

Popular

Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?
Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?

The big picture trends in e‑commerce sales are clearly in…

Is RTX The Best Growth Stock?
Is RTX The Best Growth Stock?

Among the worldwide aerospace and defense markets, the US controls…

Is VFS Stock Cheap to Buy Now?
Is VFS Stock Cheap to Buy Now?

VinFast Auto (NASDAQ:VFS) is a leading EV manufacturer in Vietnam.…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
4
CABO alert for May 5

Cable One [CABO] is up 15.11% over the past day.

Buy
55
PDEX alert for May 5

Pro-Dex [PDEX] is down 3.12% over the past day.

Buy
91
TRUP alert for May 5

Trupanion [TRUP] is down 0.38% over the past day.

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

Show me the best stock