
Mettler-Toledo (MTD) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
983.2M
Gross Profit
579.9M
58.98%
Operating Income
265.7M
27.02%
Net Income
202.3M
20.58%
Balance Sheet Metrics
Total Assets
3.2B
Total Liabilities
3.4B
Shareholders Equity
-182.0M
Cash Flow Metrics
Operating Cash Flow
228.9M
Free Cash Flow
177.2M
Revenue & Profitability Trend
Mettler-Toledo Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.9B | 3.8B | 3.9B | 3.7B | 3.1B |
Cost of Goods Sold | 1.5B | 1.5B | 1.6B | 1.5B | 1.3B |
Gross Profit | 2.3B | 2.2B | 2.3B | 2.2B | 1.8B |
Gross Margin % | 60.1% | 59.2% | 58.9% | 58.4% | 58.4% |
Operating Expenses | |||||
Research & Development | 189.4M | 185.3M | 177.1M | 169.8M | 140.1M |
Selling, General & Administrative | 936.3M | 904.1M | 938.5M | 944.0M | 820.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.1B | 1.1B | 1.1B | 1.1B | 960.3M |
Operating Income | 1.1B | 1.1B | 1.1B | 994.7M | 784.0M |
Operating Margin % | 29.1% | 28.5% | 28.7% | 26.8% | 25.4% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 74.6M | 77.4M | 55.4M | 43.2M | 38.6M |
Other Non-Operating Income | -15.2M | -28.6M | -236.0K | -2.1M | 3.3M |
Pre-tax Income | 1.0B | 973.7M | 1.1B | 949.4M | 748.7M |
Income Tax | 174.1M | 185.0M | 198.1M | 180.4M | 146.0M |
Effective Tax Rate % | 16.8% | 19.0% | 18.5% | 19.0% | 19.5% |
Net Income | 863.1M | 788.8M | 872.5M | 769.0M | 602.7M |
Net Margin % | 22.3% | 20.8% | 22.3% | 20.7% | 19.5% |
Key Metrics | |||||
EBITDA | 1.3B | 1.2B | 1.2B | 1.1B | 896.6M |
EPS (Basic) | $40.67 | $36.10 | $38.79 | $33.25 | $25.24 |
EPS (Diluted) | $40.48 | $35.90 | $38.41 | $32.78 | $24.91 |
Basic Shares Outstanding | 21221839 | 21848122 | 22491790 | 23129862 | 23882648 |
Diluted Shares Outstanding | 21221839 | 21848122 | 22491790 | 23129862 | 23882648 |
Income Statement Trend
Mettler-Toledo Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 59.4M | 69.8M | 96.0M | 98.6M | 94.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 687.1M | 663.9M | 709.3M | 647.3M | 593.8M |
Inventory | 342.3M | 385.9M | 441.7M | 414.5M | 297.6M |
Other Current Assets | 105.2M | 110.6M | 128.1M | 108.9M | 71.2M |
Total Current Assets | 1.2B | 1.2B | 1.4B | 1.3B | 1.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 1.6B | 1.6B | 1.6B | 1.6B | 1.3B |
Intangible Assets | 257.1M | 285.4M | 306.1M | 307.4M | 196.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 349.8M | 366.4M | 372.5M | 302.0M | 211.7M |
Total Non-Current Assets | 2.0B | 2.1B | 2.1B | 2.1B | 1.8B |
Total Assets | 3.2B | 3.4B | 3.5B | 3.3B | 2.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 215.8M | 210.4M | 252.5M | 272.9M | 175.8M |
Short-term Debt | 182.6M | 192.2M | 106.1M | 101.1M | 50.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 1.2B | 1.2B | 1.1B | 1.1B | 840.3M |
Non-Current Liabilities | |||||
Long-term Debt | 1.8B | 1.9B | 1.9B | 1.6B | 1.3B |
Deferred Tax Liabilities | 104.0M | 108.7M | 111.4M | 62.2M | 34.4M |
Other Non-Current Liabilities | 263.5M | 327.1M | 300.0M | 365.8M | 372.9M |
Total Non-Current Liabilities | 2.2B | 2.3B | 2.3B | 2.0B | 1.7B |
Total Liabilities | 3.4B | 3.5B | 3.5B | 3.2B | 2.5B |
Equity | |||||
Common Stock | 448.0K | 448.0K | 448.0K | 448.0K | 448.0K |
Retained Earnings | 8.4B | 7.5B | 6.7B | 5.9B | 5.1B |
Treasury Stock | 9.0B | 8.2B | 7.3B | 6.3B | 5.3B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -126.9M | -149.9M | 24.8M | 171.4M | 282.7M |
Key Metrics | |||||
Total Debt | 2.0B | 2.1B | 2.0B | 1.7B | 1.3B |
Working Capital | 25.7M | 49.1M | 227.4M | 122.8M | 216.6M |
Balance Sheet Composition
Mettler-Toledo Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 863.1M | 788.8M | 872.5M | 769.0M | 602.7M |
Depreciation & Amortization | 123.2M | 121.2M | 113.0M | 108.1M | 98.7M |
Stock-Based Compensation | 20.0M | 17.9M | 19.7M | 19.6M | 18.7M |
Working Capital Changes | -17.8M | 101.4M | -156.9M | -96.3M | -30.9M |
Operating Cash Flow | 960.3M | 1.0B | 874.8M | 808.2M | 674.1M |
Investing Activities | |||||
Capital Expenditures | -102.3M | -104.5M | -120.8M | -103.9M | -89.4M |
Acquisitions | -10.1M | -5.8M | -38.0M | -220.9M | -6.2M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -119.5M | -131.7M | -139.4M | -314.1M | -100.4M |
Financing Activities | |||||
Share Repurchases | -850.0M | -900.0M | -1.1B | -1,000.0M | -775.0M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 2.2B | 2.1B | 2.3B | 2.4B | 1.5B |
Debt Repayment | -2.2B | -2.1B | -1.9B | -2.0B | -1.5B |
Financing Cash Flow | -879.7M | -878.8M | -2.7B | -2.6B | -770.6M |
Free Cash Flow | 864.4M | 860.6M | 737.8M | 801.2M | 632.2M |
Net Change in Cash | -38.8M | 5.4M | -2.0B | -2.2B | -196.9M |
Cash Flow Trend
Mettler-Toledo Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
33.22
Forward P/E
30.81
Price to Sales
6.99
PEG Ratio
30.81
Profitability Ratios
Profit Margin
21.46%
Operating Margin
27.37%
Return on Equity
-680.23%
Return on Assets
20.82%
Financial Health
Current Ratio
1.12
Debt to Equity
-8.44
Beta
1.35
Per Share Data
EPS (TTM)
$39.50
Book Value per Share
$-12.56
Revenue per Share
$184.73
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mtd | 27.0B | 33.22 | - | -680.23% | 21.46% | -8.44 |
Thermo Fisher | 184.7B | 28.25 | 3.66 | 13.42% | 15.24% | 69.62 |
Danaher | 151.0B | 44.88 | 2.89 | 6.68% | 14.21% | 35.45 |
Idexx Laboratories | 52.1B | 54.06 | 35.76 | 64.87% | 24.41% | 84.81 |
Agilent Technologies | 33.9B | 29.43 | 5.53 | 18.88% | 17.59% | 60.04 |
Iqvia Holdings | 32.5B | 27.69 | 5.62 | 19.79% | 7.88% | 272.12 |
Financial data is updated regularly. All figures are in the company's reporting currency.