Also trades as: 0K0X.L (LSE) · $vol 4M · MET-PA (NYSE) · $vol 2M · MET-PF (NYSE) · $vol 1M · MET-PE (NYSE) · $vol 1M

$84.06

-0.24 (-0.28%)

Weekly Expected Move ±2.5%

$76 $78 $80 $82 $84

NYSE · Financial Services · Insurance - Life · Alpha Radar Strong Buy · Power 69 · $54.1B mcap · 539M float · 0.690% daily turnover · Short 60% of daily vol

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$77.1B +10.2% ▲

5Y CAGR: +2.6%

Gross Profit

$28.0B +47.5% ▲

5Y CAGR: +12.6%

Operating Income

$4.7B -17.1% ▼

5Y CAGR: -7.6%

Net Income

$3.4B -23.7% ▼

5Y CAGR: -9.0%

EPS (Diluted)

$4.80 -19.2% ▼

5Y CAGR: -3.3%

EBITDA

$5.7B -22.4% ▼

5Y CAGR: -7.5%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$63.4B	$68.0B	$67.7B	$69.9B	$77.1B
YoY Growth	-6.7%	+7.3%	-0.4%	+3.3%	+10.2%
Cost of Revenue	$46.5B	$49.0B	$50.4B	$50.9B	$49.1B
Gross Profit	$16.8B	$18.9B	$17.3B	$19.0B	$28.0B
Gross Margin	26.6%	27.9%	25.5%	27.2%	36.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.8B	$5.9B	$6.2B	$6.0B	$0
Operating Expenses	$8.3B	$12.6B	$15.1B	$13.4B	$23.4B
Operating Income	$8.5B	$6.4B	$2.2B	$5.6B	$4.7B
Operating Margin	13.4%	9.4%	3.2%	8.0%	6.0%
Interest Expense	$920M	$938M	$1.0B	$1.0B	$1.1B
Income Before Tax	$8.5B	$6.4B	$2.2B	$5.6B	$4.7B
Tax Expense	$1.6B	$1.1B	$560M	$1.2B	$1.3B
Net Income	$6.9B	$5.3B	$1.6B	$4.4B	$3.4B
Net Margin	10.8%	7.8%	2.3%	6.3%	4.4%
EPS (Diluted)	$7.65	$6.30	$1.81	$5.94	$4.80
EBITDA	$10.1B	$8.0B	$3.9B	$7.4B	$5.7B
Shares Outstanding	869M	809M	762M	711M	665M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$17.5B	$18.3B	$18.4B	$18.3B	$17.2B	$16.9B	$23.8B	$19.1B
Cost of Revenue	$13.1B	$12.9B	$13.6B	$13.5B	$12.6B	$13.9B	$16.5B	$12.0B
Gross Profit	$4.4B	$5.4B	$4.9B	$4.7B	$4.5B	$2.9B	$7.3B	$7.1B
Gross Margin	25.1%	29.8%	26.4%	25.9%	26.4%	17.4%	30.5%	37.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.5B	$1.5B	$1.6B	$1.5B	$1.5B	$0	$0
Operating Expenses	$3.2B	$3.5B	$3.5B	$3.4B	$3.6B	$1.7B	$6.2B	$5.6B
Operating Income	$1.2B	$2.0B	$1.4B	$1.4B	$980M	$1.2B	$1.1B	$1.5B
Operating Margin	6.9%	10.9%	7.5%	7.4%	5.7%	7.2%	4.7%	7.9%
Interest Expense	$257M	$257M	$259M	$258M	$269M	$271M	$263M	$265M
Income Before Tax	$1.2B	$2.0B	$1.4B	$1.4B	$980M	$1.2B	$1.1B	$1.5B
Tax Expense	$249M	$653M	$106M	$404M	$245M	$308M	$301M	$345M
Net Income	$946M	$1.3B	$1.3B	$945M	$729M	$896M	$809M	$1.2B
Net Margin	5.4%	7.3%	6.9%	5.2%	4.2%	5.3%	3.4%	6.2%
EPS (Diluted)	$1.28	$1.81	$1.78	$1.28	$1.03	$1.22	$1.17	$1.74
EBITDA	$1.5B	$2.3B	$1.6B	$1.6B	$1.2B	$1.5B	$1.4B	$1.8B
Shares Outstanding	715M	704M	698M	687M	675M	669M	665M	656M

MET NYSE