MetLife, Inc. logo MET - MetLife, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 25
HOLD 8
SELL 0
STRONG
SELL 0
| PRICE TARGET: $95.67 DETAILS
HIGH: $102.00
LOW: $93.00
MEDIAN: $95.00
CONSENSUS: $95.67
UPSIDE: 13.81%
Annual Quarterly
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Revenue
Revenue 77,084 69,939 67,709 67,965 63,366 67,887 69,620 67,941 62,308 60,527 61,343 73,316 68,199 66,282 70,241 52,247 41,057 50,984 47,158 48,254 44,629 38,701 35,091 32,476 30,583 30,649 24,748 26,525 1,418 1,243 1,177
Cost of Revenue 49,060 50,940 50,420 49,029 46,531 52,418 53,431 52,041 48,846 46,572 45,175 51,564 50,741 50,512 46,430 37,735 33,185 32,225 33,358 35,413 32,903 28,750 26,357 24,473 23,189 19,828 0 0 0 0 0
Gross Profit 28,024 18,999 17,289 18,936 16,835 15,469 16,189 15,900 13,462 13,955 16,168 21,752 17,458 15,770 23,811 14,512 7,872 18,759 13,800 12,841 11,726 9,951 8,734 8,003 7,394 10,821 24,748 26,525 1,418 1,243 1,177
Operating Expenses
R&D Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 0 5,991 6,177 5,860 5,755 5,775 6,554 6,462 6,724 6,866 7,302 7,185 7,426 8,076 7,773 5,363 8,574 7,229 7,128 3,430 3,217 2,915 2,707 2,499 2,459 0 0 0 4,765 1,728 1,786
Other Expenses 23,363 7,386 8,950 6,712 2,562 2,767 2,840 3,131 3,202 2,808 3,215 5,763 5,980 6,252 6,854 5,420 3,632 6,469 910 5,243 4,216 3,473 3,681 4,098 4,461 9,629 23,701 24,550 17,576 19,909 19,339
Operating Expenses 23,363 13,377 15,127 12,572 8,317 8,542 9,394 9,593 9,926 9,674 10,517 12,948 13,406 14,328 14,627 10,783 12,206 13,698 8,038 8,673 7,433 6,388 6,388 6,597 6,920 9,629 23,701 24,550 22,341 21,637 21,125
Operating Income
Operating Income 4,661 5,622 2,162 6,364 8,518 6,927 6,795 6,307 3,536 4,281 5,651 8,804 4,052 1,442 9,184 3,729 (4,334) 5,061 5,762 4,168 4,293 3,563 2,346 1,406 474 1,192 1,047 1,975 2,124 1,406 744
Interest Expense 1,061 1,037 1,045 938 920 913 955 1,122 1,129 1,157 1,168 1,216 1,282 1,356 1,724 1,687 876 720 600 900 659 408 478 403 332 0 0 0 (453) 0 0
Interest Income 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA 5,722 7,373 3,925 7,975 10,132 8,459 8,380 8,057 5,460 6,090 7,512 10,733 6,048 3,394 11,587 6,001 (2,938) 6,156 6,819 4,897 5,304 4,305 3,302 2,307 1,287 1,109 1,047 1,975 1,182 1,335 1,106
EBIT 5,722 6,659 3,207 7,302 9,438 7,840 7,750 7,429 4,665 5,438 6,819 10,020 5,334 2,798 10,908 5,416 (3,458) 5,781 6,362 5,121 4,952 3,971 2,824 1,809 806 1,192 1,047 1,975 1,218 1,406 744
Income Before Tax 4,661 5,622 2,162 6,364 8,518 6,927 6,795 6,307 3,536 4,281 5,651 8,804 4,052 1,442 9,184 3,729 (4,334) 5,061 5,762 4,168 4,293 3,563 2,346 1,406 474 1,192 1,047 1,975 1,671 1,406 744
Income Tax Expense 1,258 1,178 560 1,062 1,642 1,509 886 1,179 (1,470) 693 1,590 2,465 661 128 2,793 1,110 (2,015) 1,580 1,660 1,097 1,222 991 580 490 204 421 0 0 468 482 407
Net Income 3,379 4,426 1,578 5,284 6,855 5,407 5,899 5,123 4,010 850 5,373 6,309 3,368 1,324 6,423 2,667 (2,246) 3,209 4,317 6,293 4,714 2,758 2,217 1,605 473 953 617 1,343 1,203 853 699
Per Share Data
EPS (Basic) 4.80 5.98 1.82 6.35 7.70 5.72 6.10 4.95 3.74 0.68 3.48 5.48 2.93 1.12 5.81 3.02 -2.93 4.19 5.62 8.09 6.21 3.67 2.97 2.28 0.64 1.52 0.79 1.72 1.61 1.14 0.94
EPS (Diluted) 4.80 5.94 1.81 6.30 7.65 5.68 6.06 4.91 3.74 0.67 4.57 5.42 2.91 1.12 5.76 3.00 -2.93 4.14 5.48 7.99 6.16 3.65 2.94 2.20 0.62 1.49 0.79 1.72 1.61 1.14 0.94
Shares Outstanding 665.0 689.2 762.4 779.1 825.5 892.9 915.3 958.6 1,043.6 1,095.5 1,098.0 1,131.9 1,122.0 1,091.7 1,058.0 985.8 817.3 716.7 744.2 761.3 749.0 751.5 739.4 703.9 739.1 627.0 782.4 782.4 745 745 745
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2009 2008 2004 2003 2002 2001 2000 1999 1998
Current Assets
Cash & Cash Equivalents 22,032 20,068 20,639 20,195 20,047 19,795 16,598 15,821 12,701 12,651 10,112 24,207 4,051 3,733 2,323 7,473 3,434 2,789 0
Short-Term Investments 103,305 88,714 296,194 293,126 347,450 358,713 331,670 302,202 313,801 298,980 8,374 13,878 2,663 1,826 1,921 1,203 1,269 0 0
Net Receivables 54,253 34,259 33,784 22,170 20,518 17,870 20,443 19,644 18,423 15,465 17,068 16,973 6,696 7,047 7,669 6,437 8,343 0 0
Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Assets 0 0 0 0 0 (396,378) (368,711) (337,667) (344,925) (327,096) (35,554) (55,058) (13,410) (12,606) (11,913) (15,113) (13,046) 0 0
Total Current Assets 179,590 143,041 350,617 335,491 388,015 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Non-Current Assets
Property, Plant & Equipment 1,698 1,851 1,993 1,926 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Goodwill 9,613 8,901 9,236 9,297 9,535 10,112 9,308 9,422 9,590 9,220 5,047 5,008 0 0 0 0 0 0 0
Intangible Assets 21,107 19,627 20,151 19,653 16,061 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Long-Term Investments 362,806 346,666 144,188 134,826 147,371 382,581 353,830 322,871 338,767 304,116 241,484 206,272 181,614 171,176 143,822 119,664 116,441 0 0
Other Non-Current Assets 167,767 154,377 158,787 159,440 198,537 (392,693) (363,138) (332,293) (348,357) (313,336) (246,531) (211,280) (181,614) (171,176) (143,822) (119,664) (116,441) 0 0
Total Non-Current Assets 565,576 534,416 336,967 327,581 371,693 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Assets 745,166 677,457 687,584 663,072 759,708 795,146 740,463 687,538 719,892 898,764 539,314 501,678 356,808 326,841 277,426 256,970 254,162 225,232 215,346
Current Liabilities
Account Payables 0 0 0 0 0 0 0 0 0 0 0 0 1,071 1,049 18,892 13,707 13,383 0 0
Short-Term Debt 1,561 465 119 175 341 393 235 268 477 242 912 2,659 1,445 3,642 1,161 355 1,085 4,180 3,572
Deferred Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities 257,463 240,476 239,932 229,971 230,917 (1,109) (1,279) (1,386) (1,470) (938) (1,673) (4,024) (2,937) (5,343) (20,822) (14,368) (14,580) (4,180) (3,572)
Total Current Liabilities 276,139 258,069 257,575 251,083 263,178 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Non-Current Liabilities
Long-Term Debt 18,616 18,244 18,677 17,749 17,089 17,756 16,616 15,976 18,830 19,610 21,708 13,425 7,412 5,703 4,425 3,628 2,353 2,494 0
Deferred Tax Liabilities 536 132 927 950 9,693 11,008 9,097 5,414 6,767 6,892 0 0 2,473 2,399 1,625 1,526 752 0 0
Other Non-Current Liabilities 420,948 373,303 380,120 363,109 401,999 (28,764) (25,713) (21,390) (25,597) (26,502) (21,708) (13,425) (9,885) (8,102) (6,050) (5,154) (3,105) (2,494) 0
Total Non-Current Liabilities 440,106 391,685 399,756 381,864 428,781 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Liabilities 716,245 649,754 657,331 632,947 691,959 720,329 674,081 634,580 661,022 831,062 505,816 477,693 333,984 305,692 258,776 239,652 236,683 211,542 200,479
Stockholders' Equity
Common Stock 12 12 12 12 12 12 12 12 12 12 8 8 8 8 8 8 8 0 0
Retained Earnings 44,290 42,626 40,146 40,332 41,197 36,491 33,078 28,926 26,527 34,683 19,501 22,403 6,608 4,193 2,807 1,349 1,021 14,100 13,483
Accumulated Other Comprehensive Income (18,084) (21,186) (19,242) (22,621) 10,919 18,072 13,052 1,722 7,427 5,366 (3,058) (14,253) 2,956 2,792 2,007 1,673 1,047 (410) 1,384
Total Stockholders' Equity 28,398 27,445 30,015 29,881 67,482 74,558 66,144 52,741 58,676 67,531 33,121 23,734 22,824 21,149 17,385 16,062 16,389 13,690 14,867
Total Liabilities & Equity 745,166 677,457 687,584 663,072 759,708 795,146 740,463 687,538 719,892 898,764 539,314 501,678 356,808 326,841 277,426 256,970 254,162 225,232 215,346
Debt Metrics
Total Debt 20,183 18,715 18,828 17,980 17,430 18,149 16,851 16,244 19,307 19,852 22,620 16,084 8,857 9,345 5,586 3,983 3,438 6,674 3,572
Net Debt (1,849) (1,353) (1,811) (2,215) (2,617) (1,646) 253 423 6,606 7,201 12,508 (8,123) 4,806 5,612 3,263 (3,490) 4 3,885 3,572
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2005 2004 2003 2002 2001 2000 1999 1998 1997
Operating Activities
Net Income 3,379 4,426 1,578 5,284 6,554 5,407 5,899 5,123 4,996 3,584 3,139 2,637 2,217 1,605 473 953 617 1,343 1,203
Depreciation & Amortization 753 0 0 0 0 0 0 0 0 0 0 444 478 (70) 481 (83) 173 56 (36)
Stock-Based Compensation 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital 6,836 1,850 2,184 1,901 2,635 4,722 7,564 5,992 6,045 7,722 5,118 8,795 10,622 4,774 5,931 2,583 (11,452) (197,576) 88
Other Non-Cash Items 7,137 8,840 10,498 4,188 3,638 1,379 462 (1,589) 1,678 3,357 (252) (5,367) (6,195) (2,608) (3,104) (415) 14,527 197,019 1,617
Operating Cash Flow 18,105 15,116 14,260 11,373 12,827 11,508 13,925 9,526 12,719 14,663 8,005 6,509 7,363 4,997 4,258 3,277 3,865 842 2,872
Investing Activities
Capital Expenditure 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (416) 0 0 0
Acquisitions (738) (358) (755) (709) 3,270 (1,684) (1,081) 0 (1,278) 385 (9,900) 22 (13) (879) (276) (416) 0 0 0
Purchases of Investments (105,695) (82,138) (84,274) (104,644) (109,321) (93,585) (91,788) (108,160) (115,470) (154,633) (173,593) (97,193) (107,671) (90,285) (60,526) (65,781) 0 0 0
Sales/Maturities of Investments 92,870 69,937 76,096 108,428 110,792 79,063 80,014 110,131 101,519 157,428 163,818 95,187 90,811 74,927 54,625 59,731 0 0 0
Other Investing Activities (2,044) 1,066 (143) (5,695) (20,288) (2,363) (4,731) (7,605) (1,647) (9,030) (2,935) (12,426) (815) (759) 3,207 5,650 (2,389) 2,683 (1,666)
Investing Cash Flow (15,607) (11,493) (10,246) (2,620) (11,187) (18,569) (17,586) (5,634) (16,876) (5,850) (22,610) (14,410) (17,688) (16,996) (2,970) (1,232) (2,389) 2,683 (1,666)
Financing Activities
Net Debt Issuance (566) (982) 875 878 (632) 877 409 (1,908) (367) (1,347) 4,460 7,974 2,481 806 (730) (3,095) 0 0 0
Stock Repurchased (3,883) (3,207) (3,103) (3,326) (4,803) (2,154) (2,285) (3,992) (2,927) (372) 0 (1,000) (97) (471) (1,321) (613) 0 0 0
Dividends Paid (1,703) (1,727) (1,764) (1,783) (1,842) (1,859) (1,821) (1,819) (1,820) (1,839) (457) (343) (175) (147) (145) (152) 0 0 0
Other Financing Activities 6,315 2,785 1,052 (5,717) 5,902 11,904 8,265 3,644 4,208 61 8,342 1,598 9,208 6,695 4,947 (1,549) (1,988) (3,135) (620)
Financing Cash Flow 163 (3,131) (2,940) (9,948) (1,375) 10,729 4,568 (2,801) (906) (3,497) 14,517 8,280 11,735 6,883 2,751 (1,400) (1,988) (3,135) (620)
Cash Position
Net Change in Cash 1,964 (571) 444 148 252 3,197 777 3,120 50 (101) 4,018 0 1,410 (5,150) 4,039 645 (512) 390 586
Cash at Beginning 20,068 20,639 20,195 20,047 19,795 16,598 15,821 12,701 12,651 12,752 0 0 2,323 7,473 3,434 2,789 3,301 0 15,821
Cash at End 22,032 20,068 20,639 20,195 20,047 19,795 16,598 15,821 12,701 17,877 178 4,106 3,733 2,323 7,473 3,434 2,789 390 16,407
Free Cash Flow 18,105 15,116 14,260 11,373 12,827 11,508 13,925 9,526 12,719 14,663 8,005 6,509 7,363 4,997 4,799 910 3,865 842 2,872
Key Metrics 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Income Statement
Revenue 77,084 69,939 67,709 67,965 63,366 67,887 69,620 67,941 62,308 60,527 61,343 73,316 68,199 66,282 70,241 52,247 41,057 50,984 47,158 48,254 44,629 38,701 35,091 32,476 30,583 30,649 24,748 26,525 1,418 1,243 1,177
Gross Profit 28,024 18,999 17,289 18,936 16,835 15,469 16,189 15,900 13,462 13,955 16,168 21,752 17,458 15,770 23,811 14,512 7,872 18,759 13,800 12,841 11,726 9,951 8,734 8,003 7,394 10,821 24,748 26,525 1,418 1,243 1,177
Operating Income 4,661 5,622 2,162 6,364 8,518 6,927 6,795 6,307 3,536 4,281 5,651 8,804 4,052 1,442 9,184 3,729 (4,334) 5,061 5,762 4,168 4,293 3,563 2,346 1,406 474 1,192 1,047 1,975 2,124 1,406 744
Net Income 3,379 4,426 1,578 5,284 6,855 5,407 5,899 5,123 4,010 850 5,373 6,309 3,368 1,324 6,423 2,667 (2,246) 3,209 4,317 6,293 4,714 2,758 2,217 1,605 473 953 617 1,343 1,203 853 699
EPS (Diluted) 4.80 5.94 1.81 6.30 7.65 5.68 6.06 4.91 3.74 0.67 4.57 5.42 2.91 1.12 5.76 3.00 -2.93 4.14 5.48 7.99 6.16 3.65 2.94 2.20 0.62 1.49 0.79 1.72 1.61 1.14 0.94
Balance Sheet
Cash & Equivalents 22,032 20,068 20,639 20,195 20,047 19,795 16,598 15,821 12,701 12,651 10,112 24,207 4,051 3,733 2,323 7,473 3,434 2,789 0
Total Assets 745,166 677,457 687,584 663,072 759,708 795,146 740,463 687,538 719,892 898,764 539,314 501,678 356,808 326,841 277,426 256,970 254,162 225,232 215,346
Total Debt 20,183 18,715 18,828 17,980 17,430 18,149 16,851 16,244 19,307 19,852 22,620 16,084 8,857 9,345 5,586 3,983 3,438 6,674 3,572
Stockholders' Equity 28,398 27,445 30,015 29,881 67,482 74,558 66,144 52,741 58,676 67,531 33,121 23,734 22,824 21,149 17,385 16,062 16,389 13,690 14,867
Cash Flow
Operating Cash Flow 18,105 15,116 14,260 11,373 12,827 11,508 13,925 9,526 12,719 14,663 8,005 6,509 7,363 4,997 4,258 3,277 3,865 842 2,872
Capital Expenditure 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (416) 0 0 0
Free Cash Flow 18,105 15,116 14,260 11,373 12,827 11,508 13,925 9,526 12,719 14,663 8,005 6,509 7,363 4,997 4,799 910 3,865 842 2,872