Go Pro

Mattel (MAT) Financials

Mattel logo
$14.53 +0.23 (+1.61%)
As of 09/4/2026 04:00 PM Eastern
Annual Income Statements for Mattel

Annual Income Statements for Mattel

This table shows Mattel's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
369 313 -1,055 -533 -219 124 903 394 214 542 398
Consolidated Net Income / (Loss)
369 313 -1,055 -533 -219 124 903 394 214 542 398
Net Income / (Loss) Continuing Operations
369 313 -1,055 -533 -219 124 903 394 214 542 398
Total Pre-Tax Income
464 402 -501 -415 -160 178 471 504 465 623 459
Total Operating Income
541 520 -336 -234 37 375 730 676 562 694 546
Total Gross Profit
2,806 2,547 1,825 1,799 1,977 2,243 2,627 2,481 2,584 2,734 2,606
Total Revenue
5,703 5,453 4,881 4,515 4,505 4,588 5,458 5,435 5,441 5,380 5,348
Operating Revenue
5,703 5,453 4,881 4,515 4,505 4,588 5,458 5,435 5,441 5,380 5,348
Total Cost of Revenue
2,896 2,906 3,057 2,716 2,527 2,345 2,831 2,953 2,858 2,645 2,742
Operating Cost of Revenue
2,896 2,906 3,057 2,716 2,527 2,345 2,831 2,953 2,858 2,645 2,742
Total Operating Expenses
2,265 2,027 2,160 2,033 1,940 1,868 1,897 1,806 2,022 2,040 2,059
Selling, General & Admin Expense
1,548 1,392 1,518 1,509 1,390 1,343 1,351 1,272 1,497 1,532 1,537
Marketing Expense
718 635 642 524 550 526 546 534 525 507 522
Total Other Income / (Expense), net
-77 -118 -166 -181 -197 -197 -259 -171 -96 -72 -87
Interest Expense
85 95 105 182 201 198 254 133 124 119 119
Interest & Investment Income
7.23 9.14 7.78 6.46 6.17 3.95 3.50 9.40 25 51 45
Other Income / (Expense), net
1.03 -32 -68 -5.11 -1.88 -2.69 -8.36 -48 2.29 -4.48 -13
Income Tax Expense
94 89 553 116 58 66 -420 136 269 106 90
Other Gains / (Losses), net
- - - -2.22 -0.77 11 12 25 18 25 28
Basic Earnings per Share
$1.08 $0.91 ($3.07) ($1.55) ($0.63) $0.36 $2.58 $1.11 $0.61 $1.59 $1.25
Weighted Average Basic Shares Outstanding
339.17M 341.48M 343.56M 345.01M 346.13M 347.46M 350.01M 353.79M 353.59M 340.44M 318.16M
Diluted Earnings per Share
$1.08 $0.91 ($3.07) ($1.55) ($0.63) $0.35 $2.53 $1.10 $0.60 $1.58 $1.24
Weighted Average Diluted Shares Outstanding
339.75M 344.23M 343.56M 345.01M 346.13M 349.12M 357.25M 359.61M 357.11M 343.34M 321.79M
Weighted Average Basic & Diluted Shares Outstanding
342.10M 342M 343.50M 346.30M 346.87M 348.17M 352.24M 355.71M 344M 330.20M 302.20M
Cash Dividends to Common per Share
$1.52 $1.52 $0.91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

Quarterly Income Statements for Mattel

This table shows Mattel's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
147 -28 57 372 141 -40 53 278 106 61 -18
Consolidated Net Income / (Loss)
147 -28 57 372 141 -40 53 278 106 61 -18
Net Income / (Loss) Continuing Operations
147 -28 57 372 141 -40 53 278 106 61 -18
Total Pre-Tax Income
115 -54 60 472 145 -79 63 358 117 25 -18
Total Operating Income
140 -36 83 488 158 -53 78 380 141 -103 11
Total Gross Profit
790 389 531 979 835 408 519 868 810 387 542
Total Revenue
1,621 810 1,080 1,844 1,646 827 1,019 1,736 1,766 862 1,125
Operating Revenue
1,621 810 1,080 1,844 1,646 827 1,019 1,736 1,766 862 1,125
Total Cost of Revenue
830 421 549 865 811 419 500 868 956 475 583
Operating Cost of Revenue
830 421 549 865 811 419 500 868 956 475 583
Total Operating Expenses
650 424 448 491 677 461 440 488 669 489 531
Selling, General & Admin Expense
416 353 374 386 420 391 361 370 415 397 407
Marketing Expense
234 71 74 105 257 70 79 118 255 93 124
Total Other Income / (Expense), net
-25 -18 -24 -17 -13 -26 -16 -21 -24 128 -29
Interest Expense
31 30 30 29 29 29 29 29 31 31 32
Interest & Investment Income
9.83 17 12 9.79 12 16 12 9.03 7.68 11 7.04
Other Income / (Expense), net
-3.68 -5.61 -6.11 2.92 4.32 -13 1.42 -0.97 -0.69 148 -4.14
Income Tax Expense
-27 -21 9.20 106 11 -31 16 87 17 -32 0.23
Other Gains / (Losses), net
5.12 4.84 6.55 7.05 6.51 8.42 6.64 6.75 6.07 3.59 0.00
Basic Earnings per Share
$0.42 ($0.08) $0.17 $1.10 $0.40 ($0.12) $0.16 $0.88 $0.33 $0.21 ($0.06)
Weighted Average Basic Shares Outstanding
353.59M 346.89M 342.20M 339.06M 340.44M 327.49M 323.53M 315.83M 318.16M 297.49M 288.93M
Diluted Earnings per Share
$0.41 ($0.08) $0.17 $1.09 $0.40 ($0.12) $0.16 $0.88 $0.32 $0.20 ($0.06)
Weighted Average Diluted Shares Outstanding
357.11M 346.89M 344.41M 341.22M 343.34M 327.49M 325.53M 318.07M 321.79M 300.97M 288.93M
Weighted Average Basic & Diluted Shares Outstanding
344M 344.10M 339.90M 336.90M 330.20M 322.90M 322.20M 310.80M 302.20M 290.60M 285.70M

Annual Cash Flow Statements for Mattel

This table details how cash moves in and out of Mattel's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-79 -23 210 -485 36 132 -31 30 500 127 -145
Net Cash From Operating Activities
735 595 -28 -27 168 286 485 443 870 801 593
Net Cash From Continuing Operating Activities
735 595 -28 -27 168 286 485 443 870 801 593
Net Income / (Loss) Continuing Operations
369 313 -1,055 -533 -219 124 903 394 214 542 398
Consolidated Net Income / (Loss)
369 313 -1,055 -533 -219 124 903 394 214 542 398
Depreciation Expense
233 236 241 233 204 155 146 145 139 137 136
Amortization Expense
32 27 34 39 40 39 85 94 90 109 82
Non-Cash Adjustments To Reconcile Net Income
90 95 310 185 182 104 124 85 71 75 71
Changes in Operating Assets and Liabilities, net
9.72 -75 443 49 -39 -135 -773 -274 356 -62 -93
Net Cash From Investing Activities
-282 -312 -236 -161 -102 -132 -105 -144 -142 -189 -155
Net Cash From Continuing Investing Activities
-282 -312 -236 -161 -102 -132 -105 -144 -142 -189 -155
Purchase of Property, Plant & Equipment
-254 -262 -168 -78 -51 -59 -77 -106 -86 -135 -111
Sale and/or Maturity of Investments
- - 61 - - -23 - - 15 7.34 8.63
Other Investing Activities, net
33 -10 -128 -64 -53 -56 -73 -76 -72 -61 -53
Net Cash From Financing Activities
-500 -281 458 -285 -33 -5.84 -402 -261 -227 -449 -621
Net Cash From Continuing Financing Activities
-500 -281 458 -285 -33 -5.84 -402 -261 -227 -449 -621
Repayment of Debt
-17 -406 -1,639 -761 -614 1.36 -1,579 -258 -15 -36 -606
Repurchase of Common Equity
- - - - - - 0.00 0.00 -203 -400 -600
Issuance of Debt
17 609 2,408 476 588 0.00 1,185 - 0.00 0.00 592
Other Financing Activities, net
15 34 1.78 - -7.51 -7.20 -7.86 -2.69 -8.37 -13 -7.06
Effect of Exchange Rate Changes
-31 -24 - -12 1.88 -16 -9.11 -8.11 -0.68 -36 37
Cash Interest Paid
83 85 103 174 191 191 210 129 118 114 116

Quarterly Cash Flow Statements for Mattel

This table details how cash moves in and out of Mattel's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
806 -131 -408 1.12 664 -144 -373 -179 551 -377 -342
Net Cash From Operating Activities
949 35 -253 156 862 25 -300 72 797 -23 -179
Net Cash From Continuing Operating Activities
949 35 -253 156 862 25 -300 72 797 -23 -179
Net Income / (Loss) Continuing Operations
147 -28 57 372 141 -40 53 278 106 61 -18
Consolidated Net Income / (Loss)
147 -28 57 372 141 -40 53 278 106 61 -18
Depreciation Expense
35 35 34 33 35 34 35 34 34 34 34
Amortization Expense
28 22 34 29 23 26 26 17 13 14 18
Non-Cash Adjustments To Reconcile Net Income
36 22 11 19 26 18 11 20 22 -136 16
Changes in Operating Assets and Liabilities, net
703 -15 -389 -298 637 -13 -425 -277 621 4.32 -229
Net Cash From Investing Activities
-49 -28 -44 -79 -37 -31 -23 -43 -57 -144 -52
Net Cash From Continuing Investing Activities
-49 -28 -44 -79 -37 -31 -23 -43 -57 -144 -52
Purchase of Property, Plant & Equipment
-25 -15 -17 -77 -27 -21 -23 -31 -36 -45 -42
Other Investing Activities, net
-25 -16 -26 -3.62 -19 -10 -5.14 -13 -21 -24 -9.34
Net Cash From Financing Activities
-107 -131 -109 -74 -135 -162 -60 -204 -194 -208 -115
Net Cash From Continuing Financing Activities
-107 -131 -109 -74 -135 -162 -60 -204 -194 -208 -115
Repayment of Debt
-12 -29 -1.22 -4.04 -1.30 -1.38 -1.27 -1.58 -602 -2.11 -0.89
Repurchase of Common Equity
-93 -100 -100 -68 -132 -160 -50 -202 -188 -200 -100
Other Financing Activities, net
-1.56 -1.87 -7.48 -1.84 -2.13 -0.54 -9.20 0.19 2.50 -6.18 -14
Effect of Exchange Rate Changes
12 -6.87 -1.96 -1.45 -25 24 11 -3.74 6.21 -2.08 3.45

Annual Balance Sheets for Mattel

This table presents Mattel's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
6,535 6,494 6,228 5,238 5,325 5,535 6,394 6,178 6,436 6,544 6,640
Total Current Assets
3,001 2,940 3,100 2,347 2,248 2,497 2,875 2,729 3,122 3,127 3,131
Cash & Equivalents
893 870 1,079 594 630 762 731 761 1,261 1,388 1,243
Accounts Receivable
1,145 1,115 1,125 970 936 1,034 1,073 860 1,082 1,003 1,098
Inventories, net
588 614 601 543 496 528 777 894 572 502 563
Prepaid Expenses
376 342 296 240 186 172 293 214 208 234 227
Plant, Property, & Equipment, net
741 774 785 658 550 474 456 469 466 516 590
Total Noncurrent Assets
2,793 2,780 2,343 2,233 2,527 2,564 3,063 2,979 2,848 2,901 2,920
Goodwill
1,385 1,388 1,397 1,386 1,391 1,394 1,390 1,379 1,385 1,382 1,390
Intangible Assets
- - - - - 518 477 425 393 361 337
Noncurrent Deferred & Refundable Income Taxes
- - - - - 73 527 472 299 297 313
Other Noncurrent Operating Assets
1,408 1,392 946 847 1,136 580 669 704 771 862 879
Total Liabilities & Shareholders' Equity
6,535 6,494 6,228 5,238 5,325 5,535 6,394 6,178 6,436 6,544 6,640
Total Liabilities
3,902 4,086 4,981 4,571 4,834 4,925 4,825 4,121 4,287 4,280 4,407
Total Current Liabilities
1,646 1,506 1,624 1,250 1,277 1,355 1,598 1,188 1,342 1,316 1,458
Short-Term Debt
317 192 250 4.18 0.00 0.97 - - - - 0.00
Accounts Payable
652 665 572 538 459 495 579 471 442 399 555
Accrued Expenses
658 629 792 694 770 832 992 679 866 879 873
Current Deferred & Payable Income Tax Liabilities
19 20 9.50 14 48 27 28 38 34 38 30
Total Noncurrent Liabilities
2,256 2,580 3,357 3,321 3,557 3,569 3,227 2,934 2,944 2,964 2,949
Long-Term Debt
1,785 2,134 2,873 2,852 2,847 2,855 2,571 2,326 2,330 2,334 2,332
Other Noncurrent Operating Liabilities
472 446 484 470 710 715 656 608 614 630 617
Total Equity & Noncontrolling Interests
2,633 2,408 1,247 667 492 610 1,569 2,056 2,149 2,264 2,233
Total Preferred & Common Equity
2,633 2,408 1,247 667 492 610 1,569 2,056 2,149 2,264 2,233
Total Common Equity
2,633 2,408 1,247 667 492 610 1,569 2,056 2,149 2,264 2,233
Common Stock
2,231 2,232 2,250 2,254 2,267 2,284 2,274 2,250 2,216 2,222 2,229
Retained Earnings
3,746 3,545 2,169 1,627 1,413 1,554 2,457 2,848 3,062 3,604 4,001
Treasury Stock
-2,495 -2,427 -2,390 -2,355 -2,319 -2,283 -2,220 -2,130 -2,224 -2,567 -3,107
Accumulated Other Comprehensive Income / (Loss)
-849 -943 -782 -859 -869 -945 -941 -911 -905 -994 -891

Quarterly Balance Sheets for Mattel

This table presents Mattel's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
5,832 5,898 6,245 6,065 5,906 6,514 6,206 6,249 6,593 6,330 6,357
Total Current Assets
2,366 2,424 3,042 2,735 2,604 3,180 2,787 2,799 3,156 2,492 2,453
Cash & Equivalents
462 300 456 1,130 722 724 1,244 870 692 866 524
Accounts Receivable
674 891 1,571 673 839 1,477 633 792 1,390 687 820
Inventories, net
961 972 791 669 777 737 658 868 827 677 830
Prepaid Expenses
270 261 225 263 266 242 251 268 247 262 279
Plant, Property, & Equipment, net
471 464 457 452 445 514 516 527 542 621 636
Total Noncurrent Assets
2,994 3,010 2,745 2,878 2,857 2,820 2,904 2,923 2,895 3,217 3,268
Goodwill
1,381 1,384 1,380 1,384 1,383 1,389 1,385 1,392 1,390 1,584 1,582
Intangible Assets
418 412 398 384 377 375 356 354 345 486 472
Noncurrent Deferred & Refundable Income Taxes
484 480 230 304 294 260 304 307 302 332 332
Other Noncurrent Operating Assets
712 734 737 805 803 796 859 869 859 814 882
Total Liabilities & Shareholders' Equity
5,832 5,898 6,245 6,065 5,906 6,514 6,206 6,249 6,593 6,330 6,357
Total Liabilities
3,894 3,935 4,209 4,040 3,933 4,201 4,077 4,077 4,332 4,223 4,359
Total Current Liabilities
969 1,031 1,305 1,099 1,011 1,299 1,147 1,726 1,975 1,211 1,290
Short-Term Debt
- - - - 0.00 0.00 - 599 599 - 0.00
Accounts Payable
314 366 450 315 377 439 318 419 493 373 448
Accrued Expenses
641 656 803 769 628 803 813 703 830 821 835
Current Deferred & Payable Income Tax Liabilities
13 9.40 51 15 5.74 56 15 4.21 53 16 7.06
Total Noncurrent Liabilities
2,925 2,904 2,905 2,941 2,922 2,902 2,930 2,351 2,358 3,013 3,069
Long-Term Debt
2,327 2,328 2,329 2,331 2,332 2,333 2,335 1,738 1,738 2,333 2,334
Other Noncurrent Operating Liabilities
598 577 576 610 589 569 595 613 619 680 735
Total Equity & Noncontrolling Interests
1,938 1,962 2,035 2,025 1,973 2,313 2,130 2,172 2,261 2,106 1,998
Total Preferred & Common Equity
1,938 1,962 2,035 2,025 1,973 2,313 2,130 2,172 2,261 2,106 1,998
Total Common Equity
1,938 1,962 2,035 2,025 1,973 2,313 2,130 2,172 2,261 2,106 1,998
Common Stock
2,214 2,212 2,187 2,214 2,197 2,200 2,234 2,198 2,214 2,217 2,184
Retained Earnings
2,741 2,768 2,915 3,034 3,091 3,463 3,564 3,617 3,895 4,062 4,044
Treasury Stock
-2,129 -2,121 -2,132 -2,306 -2,379 -2,435 -2,721 -2,726 -2,925 -3,290 -3,350
Accumulated Other Comprehensive Income / (Loss)
-888 -897 -934 -916 -935 -916 -947 -917 -923 -883 -880

Annual Metrics And Ratios for Mattel

This table displays calculated financial ratios and metrics derived from Mattel's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-5.33% -4.37% -10.48% -7.51% -0.23% 1.86% 18.95% -0.42% 0.12% -1.13% -0.59%
EBITDA Growth
-11.03% -7.06% -117.20% 125.17% 761.38% 102.15% 68.50% -9.12% -8.41% 17.98% -19.70%
EBIT Growth
-17.74% -9.95% -182.74% 40.70% 114.71% 956.25% 93.85% -12.96% -10.16% 22.32% -22.71%
NOPAT Growth
-22.48% -6.05% -158.07% 30.19% 115.83% 810.51% 484.02% -64.26% -52.09% 143.80% -23.73%
Net Income Growth
-25.95% -15.30% -437.03% 49.43% 58.98% 156.49% 630.70% -56.38% -45.58% 152.77% -26.62%
EPS Growth
-25.52% -15.74% -437.36% 49.51% 59.35% 155.56% 622.86% -56.52% -45.45% 163.33% -21.52%
Operating Cash Flow Growth
-17.33% -19.07% -104.64% 1.08% 716.60% 69.62% 69.92% -8.78% 96.41% -7.96% -25.90%
Free Cash Flow Firm Growth
125.90% -42.64% -11.35% -41.35% 23.77% -1.85% 180.20% -58.39% 127.22% -8.69% -43.74%
Invested Capital Growth
-5.77% 0.59% -14.84% -11.02% -7.51% -0.18% 26.07% 6.23% -11.13% -0.23% 3.46%
Revenue Q/Q Growth
0.10% -3.00% -4.32% -1.79% -1.20% 3.43% 3.20% -6.74% 4.19% 0.48% 2.30%
EBITDA Q/Q Growth
6.91% -5.14% -130.75% 108.83% -14.29% 26.04% 12.43% -18.92% 16.34% 8.44% -4.32%
EBIT Q/Q Growth
11.45% -7.13% -354.44% 63.51% -54.61% 54.35% 8.26% -25.00% 19.79% 3.95% -4.00%
NOPAT Q/Q Growth
19.87% -9.68% 83.74% 60.36% -54.31% 261.23% 4.02% -29.75% 174.24% -3.77% -5.89%
Net Income Q/Q Growth
21.44% -12.92% -74.65% 35.59% -8.79% 893.44% 11.31% -34.74% 157.72% -1.18% -8.02%
EPS Q/Q Growth
21.35% -11.65% -76.44% 35.68% -6.78% 800.00% 10.48% -34.13% 140.00% -0.63% -6.06%
Operating Cash Flow Q/Q Growth
-9.37% -4.96% -114.86% -43.80% -11.57% 19.00% 2.89% -5.09% 36.34% -9.83% -9.96%
Free Cash Flow Firm Q/Q Growth
-15.63% -9.94% 137.43% 785.09% -17.89% 792.92% -1.30% -24.50% 72.53% -0.22% -31.99%
Invested Capital Q/Q Growth
-15.15% -15.09% -17.95% -18.08% -18.72% -16.05% -11.77% -13.65% -17.67% -18.15% -14.98%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
49.21% 46.70% 37.38% 39.84% 43.90% 48.89% 48.13% 45.66% 47.48% 50.82% 48.73%
EBITDA Margin
14.16% 13.76% -2.64% 0.72% 6.21% 12.32% 17.46% 15.93% 14.58% 17.39% 14.05%
Operating Margin
9.49% 9.54% -6.88% -5.19% 0.82% 8.17% 13.37% 12.43% 10.32% 12.91% 10.22%
EBIT Margin
9.50% 8.95% -8.27% -5.30% 0.78% 8.11% 13.21% 11.55% 10.36% 12.82% 9.97%
Profit (Net Income) Margin
6.48% 5.74% -21.60% -11.81% -4.86% 2.69% 16.55% 7.25% 3.94% 10.07% 7.43%
Tax Burden Percent
79.63% 77.83% 210.39% 128.54% 137.01% 69.56% 191.81% 78.11% 46.06% 87.04% 86.53%
Interest Burden Percent
85.60% 82.38% 124.13% 173.26% -453.27% 47.75% 65.28% 80.34% 82.53% 90.24% 86.18%
Effective Tax Rate
20.37% 22.17% 0.00% 0.00% 0.00% 36.90% -89.30% 26.94% 57.90% 16.97% 19.54%
Return on Invested Capital (ROIC)
10.88% 10.50% -6.57% -5.28% 0.92% 8.74% 45.19% 14.04% 6.92% 17.94% 13.46%
ROIC Less NNEP Spread (ROIC-NNEP)
5.63% 3.62% -53.39% -22.43% -10.01% 3.50% 20.88% 8.19% 5.24% 14.50% 9.33%
Return on Net Nonoperating Assets (RNNOA)
2.36% 1.91% -51.14% -50.45% -38.68% 13.69% 37.69% 7.69% 3.28% 6.62% 4.22%
Return on Equity (ROE)
13.24% 12.41% -57.71% -55.73% -37.76% 22.43% 82.88% 21.73% 10.19% 24.55% 17.68%
Cash Return on Invested Capital (CROIC)
16.82% 9.92% 9.47% 6.39% 8.72% 8.92% 22.13% 8.01% 18.70% 18.16% 10.06%
Operating Return on Assets (OROA)
8.18% 7.49% -6.35% -4.18% 0.67% 6.85% 12.09% 9.99% 8.94% 10.63% 8.09%
Return on Assets (ROA)
5.57% 4.80% -16.58% -9.30% -4.14% 2.28% 15.14% 6.27% 3.40% 8.35% 6.03%
Return on Common Equity (ROCE)
13.24% 12.41% -57.71% -55.73% -37.76% 22.43% 82.88% 21.73% 10.19% 24.55% 17.68%
Return on Equity Simple (ROE_SIMPLE)
14.03% 13.00% -84.56% -79.97% -44.49% 20.25% 57.56% 19.16% 9.97% 23.93% 0.00%
Net Operating Profit after Tax (NOPAT)
431 405 -235 -164 26 236 1,381 494 236 576 440
NOPAT Margin
7.55% 7.42% -4.81% -3.63% 0.58% 5.15% 25.30% 9.08% 4.35% 10.72% 8.22%
Net Nonoperating Expense Percent (NNEP)
5.25% 6.89% 46.82% 17.15% 10.93% 5.24% 24.31% 5.85% 1.68% 3.44% 4.14%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 11.26% 5.28% 12.54% 9.63%
Cost of Revenue to Revenue
50.79% 53.30% 62.62% 60.16% 56.10% 51.11% 51.87% 54.34% 52.52% 49.18% 51.27%
SG&A Expenses to Revenue
27.14% 25.52% 31.10% 33.42% 30.86% 29.26% 24.76% 23.40% 27.52% 28.49% 28.75%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
39.73% 37.17% 44.25% 45.03% 43.07% 40.72% 34.76% 33.23% 37.16% 37.92% 38.51%
Earnings before Interest and Taxes (EBIT)
542 488 -404 -239 35 372 721 628 564 690 533
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
807 750 -129 32 280 565 953 866 793 936 751
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.20 3.76 4.24 5.17 9.55 9.95 4.81 3.07 3.10 2.64 2.76
Price to Tangible Book Value (P/TBV)
6.75 8.87 0.00 0.00 0.00 0.00 0.00 25.03 17.94 11.45 12.19
Price to Revenue (P/Rev)
1.48 1.66 1.08 0.76 1.04 1.32 1.38 1.16 1.23 1.11 1.15
Price to Earnings (P/E)
22.83 28.92 0.00 0.00 0.00 49.15 8.36 16.05 31.11 11.02 15.51
Dividend Yield
6.12% 5.75% 8.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.38% 3.46% 0.00% 0.00% 0.00% 2.03% 11.95% 6.23% 3.21% 9.07% 6.45%
Enterprise Value to Invested Capital (EV/IC)
2.51 2.72 2.23 1.95 2.55 3.02 2.76 2.18 2.40 2.16 2.18
Enterprise Value to Revenue (EV/Rev)
1.69 1.93 1.50 1.26 1.54 1.78 1.72 1.45 1.42 1.29 1.36
Enterprise Value to EBITDA (EV/EBITDA)
11.94 14.00 0.00 175.81 24.72 14.44 9.86 9.11 9.76 7.39 9.66
Enterprise Value to EBIT (EV/EBIT)
17.79 21.53 0.00 0.00 196.31 21.95 13.02 12.56 13.72 10.03 13.61
Enterprise Value to NOPAT (EV/NOPAT)
22.38 25.96 0.00 0.00 266.24 34.54 6.80 15.98 32.72 12.00 16.50
Enterprise Value to Operating Cash Flow (EV/OCF)
13.13 17.67 0.00 0.00 41.05 28.59 19.35 17.81 8.90 8.64 12.23
Enterprise Value to Free Cash Flow (EV/FCFF)
14.48 27.49 21.64 28.74 28.13 33.84 13.89 28.03 12.10 11.85 22.09
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.80 0.97 2.50 4.28 5.79 4.68 1.64 1.13 1.08 1.03 1.04
Long-Term Debt to Equity
0.68 0.89 2.30 4.28 5.79 4.68 1.64 1.13 1.08 1.03 1.04
Financial Leverage
0.42 0.53 0.96 2.25 3.87 3.91 1.81 0.94 0.63 0.46 0.45
Leverage Ratio
2.37 2.58 3.48 5.99 9.12 9.86 5.47 3.47 3.00 2.94 2.93
Compound Leverage Factor
2.03 2.13 4.32 10.38 -41.33 4.71 3.57 2.79 2.48 2.65 2.53
Debt to Total Capital
44.39% 49.14% 71.46% 81.07% 85.27% 82.40% 62.10% 53.07% 52.02% 50.76% 51.08%
Short-Term Debt to Total Capital
6.69% 4.06% 5.72% 0.12% 0.00% 0.03% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
37.69% 45.08% 65.74% 80.95% 85.27% 82.37% 62.10% 53.07% 52.02% 50.76% 51.08%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
55.61% 50.86% 28.54% 18.93% 14.73% 17.60% 37.90% 46.93% 47.98% 49.24% 48.92%
Debt to EBITDA
2.60 3.10 -24.20 87.94 10.18 5.05 2.70 2.69 2.94 2.49 3.10
Net Debt to EBITDA
1.50 1.94 -15.84 69.63 7.92 3.70 1.93 1.81 1.35 1.01 1.45
Long-Term Debt to EBITDA
2.21 2.84 -22.27 87.81 10.18 5.05 2.70 2.69 2.94 2.49 3.10
Debt to NOPAT
4.88 5.75 -13.29 -17.41 109.61 12.08 1.86 4.71 9.85 4.05 5.30
Net Debt to NOPAT
2.81 3.60 -8.70 -13.79 85.35 8.85 1.33 3.17 4.52 1.64 2.48
Long-Term Debt to NOPAT
4.14 5.27 -12.23 -17.38 109.61 12.07 1.86 4.71 9.85 4.05 5.30
Altman Z-Score
3.49 3.45 1.98 1.85 2.04 2.43 2.94 3.08 3.07 3.11 3.06
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.82 1.95 1.91 1.88 1.76 1.84 1.80 2.30 2.33 2.38 2.15
Quick Ratio
1.24 1.32 1.36 1.25 1.23 1.33 1.13 1.37 1.75 1.82 1.61
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
666 382 339 199 246 241 676 281 639 584 328
Operating Cash Flow to CapEx
288.99% 226.74% -16.42% -35.13% 331.46% 481.06% 629.40% 416.49% 1,013.51% 592.11% 536.31%
Free Cash Flow to Firm to Interest Expense
7.81 4.02 3.22 1.09 1.22 1.22 2.66 2.12 5.16 4.91 2.77
Operating Cash Flow to Interest Expense
8.61 6.25 -0.26 -0.15 0.84 1.44 1.91 3.33 7.03 6.74 5.00
Operating Cash Flow Less CapEx to Interest Expense
5.63 3.49 -1.86 -0.58 0.59 1.14 1.61 2.53 6.33 5.60 4.07
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.86 0.84 0.77 0.79 0.85 0.85 0.92 0.86 0.86 0.83 0.81
Accounts Receivable Turnover
5.09 4.83 4.36 4.31 4.73 4.66 5.18 5.62 5.60 5.16 5.09
Inventory Turnover
5.04 4.84 5.03 4.75 4.87 4.58 4.34 3.53 3.90 4.93 5.15
Fixed Asset Turnover
7.71 7.20 6.26 6.26 7.46 8.96 11.74 11.75 11.64 10.96 9.67
Accounts Payable Turnover
5.35 4.42 4.94 4.89 5.07 4.91 5.27 5.62 6.25 6.29 5.75
Days Sales Outstanding (DSO)
71.67 75.65 83.74 84.67 77.24 78.37 70.44 64.91 65.14 70.73 71.69
Days Inventory Outstanding (DIO)
72.42 75.43 72.51 76.84 74.99 79.68 84.17 103.27 93.61 74.05 70.88
Days Payable Outstanding (DPO)
68.18 82.67 73.85 74.59 72.02 74.29 69.27 64.92 58.36 58.04 63.52
Cash Conversion Cycle (CCC)
75.92 68.41 82.40 86.92 80.20 83.76 85.34 103.26 100.39 86.74 79.05
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,842 3,865 3,291 2,928 2,708 2,704 3,408 3,621 3,218 3,211 3,322
Invested Capital Turnover
1.44 1.42 1.36 1.45 1.60 1.70 1.79 1.55 1.59 1.67 1.64
Increase / (Decrease) in Invested Capital
-235 23 -574 -363 -220 -4.84 705 212 -403 -7.27 111
Enterprise Value (EV)
9,642 10,505 7,330 5,709 6,915 8,167 9,393 7,887 7,738 6,920 7,255
Market Capitalization
8,433 9,048 5,287 3,448 4,698 6,073 7,553 6,323 6,669 5,973 6,166
Book Value per Share
$7.76 $7.04 $3.63 $1.93 $1.42 $1.75 $4.48 $5.80 $6.08 $6.72 $7.18
Tangible Book Value per Share
$3.68 $2.98 ($0.44) ($2.08) ($2.59) ($3.74) ($0.85) $0.71 $1.05 $1.55 $1.63
Total Capital
4,735 4,734 4,370 3,523 3,338 3,466 4,140 4,382 4,479 4,598 4,565
Total Debt
2,102 2,326 3,123 2,856 2,847 2,856 2,571 2,326 2,330 2,334 2,332
Total Long-Term Debt
1,785 2,134 2,873 2,852 2,847 2,855 2,571 2,326 2,330 2,334 2,332
Net Debt
1,209 1,457 2,044 2,261 2,217 2,093 1,840 1,564 1,069 946 1,089
Capital Expenditures (CapEx)
254 262 168 78 51 59 77 106 86 135 111
Debt-free, Cash-free Net Working Capital (DFCFNWC)
780 757 647 507 341 380 545 780 519 423 430
Debt-free Net Working Capital (DFNWC)
1,672 1,627 1,726 1,101 971 1,142 1,276 1,541 1,780 1,811 1,673
Net Working Capital (NWC)
1,356 1,434 1,476 1,097 971 1,141 1,276 1,541 1,780 1,811 1,673
Net Nonoperating Expense (NNE)
61 92 820 369 245 113 478 100 22 35 42
Net Nonoperating Obligations (NNO)
1,209 1,457 2,044 2,261 2,217 2,093 1,840 1,564 1,069 946 1,089
Total Depreciation and Amortization (D&A)
265 262 275 272 245 193 232 238 229 246 218
Debt-free, Cash-free Net Working Capital to Revenue
13.67% 13.88% 13.26% 11.23% 7.57% 8.28% 9.98% 14.35% 9.53% 7.87% 8.04%
Debt-free Net Working Capital to Revenue
29.33% 29.83% 35.37% 24.40% 21.56% 24.89% 23.38% 28.36% 32.71% 33.67% 31.28%
Net Working Capital to Revenue
23.77% 26.31% 30.25% 24.30% 21.56% 24.87% 23.38% 28.36% 32.71% 33.67% 31.28%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.08 $0.93 ($3.07) ($1.54) ($0.62) $0.36 $2.58 $1.11 $0.61 $1.59 $1.25
Adjusted Weighted Average Basic Shares Outstanding
339.17M 341.48M 343.56M 345.01M 346.13M 347.46M 350.01M 353.79M 353.59M 340.44M 318.16M
Adjusted Diluted Earnings per Share
$1.08 $0.92 ($3.07) ($1.54) ($0.62) $0.36 $2.53 $1.10 $0.60 $1.58 $1.24
Adjusted Weighted Average Diluted Shares Outstanding
339.75M 344.23M 343.56M 345.01M 346.13M 349.12M 357.25M 359.61M 357.11M 343.34M 321.79M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 ($1.54) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
340.01M 342.45M 343.92M 345.40M 346.87M 348.17M 352.24M 355.71M 344M 330.20M 302.20M
Normalized Net Operating Profit after Tax (NOPAT)
431 405 -235 -164 26 236 511 494 393 576 440
Normalized NOPAT Margin
7.55% 7.42% -4.81% -3.63% 0.58% 5.15% 9.36% 9.08% 7.23% 10.72% 8.22%
Pre Tax Income Margin
8.14% 7.37% -10.27% -9.19% -3.54% 3.87% 8.63% 9.28% 8.55% 11.57% 8.59%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.36 5.13 -3.84 -1.32 0.18 1.88 2.84 4.73 4.56 5.81 4.49
NOPAT to Interest Expense
5.05 4.25 -2.23 -0.90 0.13 1.19 5.44 3.72 1.91 4.85 3.70
EBIT Less CapEx to Interest Expense
3.37 2.37 -5.44 -1.74 -0.08 1.58 2.54 3.93 3.86 4.67 3.56
NOPAT Less CapEx to Interest Expense
2.07 1.50 -3.83 -1.33 -0.12 0.89 5.13 2.92 1.22 3.72 2.77
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
139.43% 165.71% -29.58% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
139.43% 165.71% -29.58% 0.00% 0.00% 0.00% 0.00% 0.00% 94.71% 73.83% 150.91%

Quarterly Metrics And Ratios for Mattel

This table displays calculated financial ratios and metrics derived from Mattel's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 302,200,000.00 290,600,000.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 302,200,000.00 290,600,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.20 -0.06
Growth Metrics
- - - - - - - - - - -
Revenue Growth
15.61% -0.62% -0.68% -3.90% 1.59% 2.12% -5.66% -5.85% 7.29% 4.30% 10.48%
EBITDA Growth
38.26% 121.94% 12.29% 3.72% 10.50% -136.87% -3.65% -22.39% -15.36% 1,740.31% -58.18%
EBIT Growth
215.68% 63.79% 18.75% 3.15% 19.20% -60.51% 3.66% -22.88% -13.66% 168.79% -91.58%
NOPAT Growth
247.33% 69.12% 78.92% 155.24% -15.53% -49.16% -17.16% -23.91% -17.81% -536.43% -86.94%
Net Income Growth
812.91% 73.44% 109.14% 154.50% -4.38% -42.57% -6.17% -25.25% -24.61% 251.37% -134.14%
EPS Growth
583.33% 73.33% 112.50% 165.85% -2.44% -50.00% -5.88% -19.27% -20.00% 266.67% -137.50%
Operating Cash Flow Growth
32.30% 117.20% -112.16% -36.64% -9.19% -30.09% -18.66% -53.81% -7.61% -192.46% 40.29%
Free Cash Flow Firm Growth
455.01% 340.25% 505.73% -15.80% -73.33% -105.85% -99.32% -16.66% -94.08% -1,723.33% -5,136.54%
Invested Capital Growth
-11.13% -15.16% -10.21% 0.36% -0.23% -0.15% 1.54% -0.40% 3.46% 10.92% 4.68%
Revenue Q/Q Growth
-15.54% -50.05% 33.38% 70.77% -10.71% -49.79% 23.22% 70.43% 1.76% -51.19% 30.52%
EBITDA Q/Q Growth
-62.54% -91.47% 842.25% 280.55% -60.09% -102.58% 2,562.47% 206.53% -56.48% -50.07% -37.22%
EBIT Q/Q Growth
-71.36% -130.16% 287.44% 537.20% -66.91% -140.61% 221.05% 374.10% -62.95% -67.64% -85.18%
NOPAT Q/Q Growth
16.97% -114.34% 382.95% 437.65% -61.29% -125.33% 257.14% 393.84% -58.19% -296.15% 103.22%
Net Income Q/Q Growth
0.68% -119.20% 301.05% 554.90% -62.17% -128.62% 232.32% 421.74% -61.85% -42.53% -129.85%
EPS Q/Q Growth
0.00% -119.51% 312.50% 541.18% -63.30% -130.00% 233.33% 450.00% -63.64% -37.50% -130.00%
Operating Cash Flow Q/Q Growth
286.04% -96.26% -812.49% 161.61% 453.29% -97.12% -1,309.33% 123.98% 1,006.80% -102.88% -681.03%
Free Cash Flow Firm Q/Q Growth
33.21% -4.26% -13.40% -23.77% -57.80% -120.98% 110.01% 9,301.51% -97.00% -6,558.05% 72.34%
Invested Capital Q/Q Growth
-17.67% 0.26% 11.06% 9.48% -18.15% 0.34% 12.93% 7.39% -14.98% 7.57% 6.57%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
48.76% 48.04% 49.15% 53.09% 50.74% 49.37% 50.95% 50.02% 45.87% 44.86% 48.17%
EBITDA Margin
12.34% 1.91% 13.48% 30.03% 13.42% -0.69% 13.77% 24.76% 10.59% 10.83% 5.21%
Operating Margin
8.64% -4.39% 7.71% 26.48% 9.61% -6.41% 7.71% 21.88% 7.99% -11.91% 0.97%
EBIT Margin
8.41% -5.08% 7.14% 26.64% 9.87% -7.99% 7.85% 21.83% 7.95% 5.27% 0.60%
Profit (Net Income) Margin
9.09% -3.49% 5.27% 20.20% 8.56% -4.88% 5.24% 16.03% 6.01% 7.08% -1.62%
Tax Burden Percent
128.20% 52.46% 95.55% 78.95% 97.00% 50.84% 84.78% 77.65% 90.48% 244.25% 101.27%
Interest Burden Percent
84.26% 131.06% 77.19% 96.01% 89.33% 120.12% 78.74% 94.62% 83.61% 55.02% -267.19%
Effective Tax Rate
-23.75% 0.00% 15.45% 22.55% 7.49% 0.00% 25.76% 24.24% 14.69% -129.87% 0.00%
Return on Invested Capital (ROIC)
17.02% -4.75% 9.34% 28.05% 14.88% -7.51% 8.46% 22.14% 11.15% -43.38% 1.00%
ROIC Less NNEP Spread (ROIC-NNEP)
15.04% -4.97% 8.60% 27.71% 14.33% -7.79% 8.14% 21.56% 9.76% -20.16% -0.58%
Return on Net Nonoperating Assets (RNNOA)
9.42% -3.85% 7.95% 22.19% 6.54% -4.30% 6.04% 15.34% 4.42% -12.18% -0.46%
Return on Equity (ROE)
26.44% -8.60% 17.29% 50.24% 21.43% -11.81% 14.49% 37.48% 15.57% -55.55% 0.54%
Cash Return on Invested Capital (CROIC)
18.70% 25.50% 19.95% 14.94% 18.16% 17.77% 13.90% 12.34% 10.06% 1.98% 5.24%
Operating Return on Assets (OROA)
7.26% -4.64% 6.57% 22.36% 8.18% -7.02% 6.89% 17.41% 6.45% 4.52% 0.52%
Return on Assets (ROA)
7.84% -3.19% 4.84% 16.95% 7.09% -4.29% 4.60% 12.79% 4.88% 6.08% -1.41%
Return on Common Equity (ROCE)
26.44% -8.60% 17.29% 50.24% 21.43% -11.81% 14.49% 37.48% 15.57% -55.55% 0.54%
Return on Equity Simple (ROE_SIMPLE)
0.00% 14.44% 16.33% 23.70% 0.00% 24.88% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
173 -25 70 378 146 -37 58 288 120 -236 7.61
NOPAT Margin
10.69% -3.07% 6.52% 20.51% 8.89% -4.49% 5.72% 16.58% 6.81% -27.38% 0.68%
Net Nonoperating Expense Percent (NNEP)
1.98% 0.22% 0.74% 0.34% 0.55% 0.28% 0.32% 0.58% 1.39% -23.22% 1.58%
Return On Investment Capital (ROIC_SIMPLE)
3.87% - - - 3.18% -0.83% 1.29% 6.26% 2.64% -5.32% 0.18%
Cost of Revenue to Revenue
51.24% 51.96% 50.85% 46.91% 49.26% 50.63% 49.05% 49.98% 54.13% 55.14% 51.83%
SG&A Expenses to Revenue
25.65% 43.60% 34.62% 20.92% 25.51% 47.29% 35.47% 21.33% 23.48% 46.00% 36.16%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
40.11% 52.43% 41.45% 26.61% 41.13% 55.78% 43.24% 28.13% 37.89% 56.77% 47.21%
Earnings before Interest and Taxes (EBIT)
136 -41 77 491 163 -66 80 379 140 45 6.73
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
200 15 146 554 221 -5.69 140 430 187 93 59
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.10 3.36 2.84 2.80 2.64 3.01 2.93 2.40 2.76 2.08 2.02
Price to Tangible Book Value (P/TBV)
17.94 26.49 26.26 11.79 11.45 16.51 14.96 10.30 12.19 121.19 0.00
Price to Revenue (P/Rev)
1.23 1.25 1.03 1.21 1.11 1.19 1.19 1.04 1.15 0.82 0.73
Price to Earnings (P/E)
31.11 23.29 17.36 11.81 11.02 12.11 12.10 12.55 15.51 8.80 9.44
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.21% 4.29% 5.76% 8.47% 9.07% 8.26% 8.26% 7.97% 6.45% 11.36% 10.60%
Enterprise Value to Invested Capital (EV/IC)
2.40 2.48 2.01 2.06 2.16 2.33 2.15 1.81 2.18 1.64 1.53
Enterprise Value to Revenue (EV/Rev)
1.42 1.47 1.33 1.51 1.29 1.39 1.47 1.35 1.36 1.09 1.06
Enterprise Value to EBITDA (EV/EBITDA)
9.76 9.69 8.55 9.37 7.39 8.21 8.62 9.00 9.66 6.89 7.60
Enterprise Value to EBIT (EV/EBIT)
13.72 12.59 11.11 12.18 10.03 11.29 11.73 12.73 13.61 9.09 10.23
Enterprise Value to NOPAT (EV/NOPAT)
32.72 25.08 20.70 13.50 12.00 13.21 14.06 15.13 16.50 13.97 16.00
Enterprise Value to Operating Cash Flow (EV/OCF)
8.90 7.21 7.37 9.11 8.64 9.50 10.55 10.73 12.23 10.74 8.77
Enterprise Value to Free Cash Flow (EV/FCFF)
12.10 8.94 9.54 13.82 11.85 13.10 15.61 14.64 22.09 86.93 29.97
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.08 1.15 1.18 1.01 1.03 1.10 1.08 1.03 1.04 1.11 1.17
Long-Term Debt to Equity
1.08 1.15 1.18 1.01 1.03 1.10 0.80 0.77 1.04 1.11 1.17
Financial Leverage
0.63 0.77 0.92 0.80 0.46 0.55 0.74 0.71 0.45 0.60 0.79
Leverage Ratio
3.00 3.00 3.00 2.93 2.94 2.95 2.93 2.87 2.93 2.96 3.02
Compound Leverage Factor
2.53 3.93 2.32 2.82 2.63 3.55 2.31 2.71 2.45 1.63 -8.08
Debt to Total Capital
52.02% 53.51% 54.17% 50.22% 50.76% 52.31% 51.83% 50.83% 51.08% 52.55% 53.88%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 13.28% 13.03% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
52.02% 53.51% 54.17% 50.22% 50.76% 52.31% 38.54% 37.80% 51.08% 52.55% 53.88%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
47.98% 46.49% 45.83% 49.78% 49.24% 47.69% 48.17% 49.17% 48.92% 47.45% 46.12%
Debt to EBITDA
2.94 2.82 2.77 2.70 2.49 2.55 2.57 2.98 3.10 2.74 3.04
Net Debt to EBITDA
1.35 1.45 1.91 1.87 1.01 1.19 1.61 2.10 1.45 1.72 2.35
Long-Term Debt to EBITDA
2.94 2.82 2.77 2.70 2.49 2.55 1.91 2.21 3.10 2.74 3.04
Debt to NOPAT
9.85 7.29 6.70 3.89 4.05 4.11 4.20 5.00 5.30 5.56 6.39
Net Debt to NOPAT
4.52 3.76 4.63 2.69 1.64 1.92 2.63 3.52 2.48 3.50 4.96
Long-Term Debt to NOPAT
9.85 7.29 6.70 3.89 4.05 4.11 3.12 3.72 5.30 5.56 6.39
Altman Z-Score
2.85 2.91 2.87 3.09 2.84 2.90 2.85 2.78 2.86 2.64 2.53
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.33 2.49 2.58 2.45 2.38 2.43 1.62 1.60 2.15 2.06 1.90
Quick Ratio
1.75 1.64 1.54 1.69 1.82 1.64 0.96 1.05 1.61 1.28 1.04
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
576 552 478 364 154 -32 3.23 304 9.10 -588 -163
Operating Cash Flow to CapEx
3,794.24% 241.25% -1,459.91% 203.52% 3,240.31% 119.17% -1,293.18% 233.11% 2,230.24% -51.12% -423.48%
Free Cash Flow to Firm to Interest Expense
18.41 18.35 15.93 12.40 5.23 -1.10 0.11 10.32 0.30 -18.91 -5.12
Operating Cash Flow to Interest Expense
30.33 1.18 -8.43 5.31 29.36 0.85 -10.22 2.45 25.97 -0.74 -5.64
Operating Cash Flow Less CapEx to Interest Expense
29.53 0.69 -9.01 2.70 28.46 0.14 -11.01 1.40 24.80 -2.18 -6.98
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.86 0.91 0.92 0.84 0.83 0.88 0.88 0.80 0.81 0.86 0.87
Accounts Receivable Turnover
5.60 8.07 6.27 3.51 5.16 8.26 6.54 3.65 5.09 8.16 6.81
Inventory Turnover
3.90 3.42 3.14 3.49 4.93 3.98 3.15 3.32 5.15 4.19 3.40
Fixed Asset Turnover
11.64 11.77 11.94 11.03 10.96 11.15 10.98 9.90 9.67 9.47 9.44
Accounts Payable Turnover
6.25 8.86 7.38 5.99 6.29 8.34 6.51 5.57 5.75 8.09 6.65
Days Sales Outstanding (DSO)
65.14 45.22 58.17 103.91 70.73 44.18 55.82 100.11 71.69 44.75 53.61
Days Inventory Outstanding (DIO)
93.61 106.67 116.42 104.62 74.05 91.67 115.72 109.90 70.88 87.07 107.49
Days Payable Outstanding (DPO)
58.36 41.19 49.45 60.90 58.04 43.75 56.04 65.50 63.52 45.09 54.93
Cash Conversion Cycle (CCC)
100.39 110.71 125.14 147.63 86.74 92.11 115.49 144.51 79.05 86.73 106.18
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,218 3,226 3,583 3,923 3,211 3,221 3,638 3,907 3,322 3,573 3,808
Invested Capital Turnover
1.59 1.55 1.43 1.37 1.67 1.67 1.48 1.34 1.64 1.58 1.47
Increase / (Decrease) in Invested Capital
-403 -577 -407 14 -7.27 -4.84 55 -16 111 352 170
Enterprise Value (EV)
7,738 8,015 7,205 8,085 6,920 7,508 7,834 7,068 7,255 5,858 5,844
Market Capitalization
6,669 6,815 5,595 6,475 5,973 6,416 6,368 5,423 6,166 4,391 4,034
Book Value per Share
$6.08 $5.89 $5.73 $6.80 $6.72 $6.45 $6.73 $7.02 $7.18 $6.97 $6.88
Tangible Book Value per Share
$1.05 $0.75 $0.62 $1.62 $1.55 $1.18 $1.32 $1.63 $1.63 $0.12 ($0.19)
Total Capital
4,479 4,356 4,305 4,646 4,598 4,465 4,508 4,599 4,565 4,439 4,332
Total Debt
2,330 2,331 2,332 2,333 2,334 2,335 2,337 2,338 2,332 2,333 2,334
Total Long-Term Debt
2,330 2,331 2,332 2,333 2,334 2,335 1,738 1,738 2,332 2,333 2,334
Net Debt
1,069 1,201 1,610 1,610 946 1,092 1,466 1,646 1,089 1,467 1,810
Capital Expenditures (CapEx)
25 15 17 77 27 21 23 31 36 45 42
Debt-free, Cash-free Net Working Capital (DFCFNWC)
519 506 871 1,158 423 396 801 1,088 430 415 640
Debt-free Net Working Capital (DFNWC)
1,780 1,636 1,593 1,882 1,811 1,640 1,672 1,780 1,673 1,281 1,164
Net Working Capital (NWC)
1,780 1,636 1,593 1,882 1,811 1,640 1,073 1,181 1,673 1,281 1,164
Net Nonoperating Expense (NNE)
26 3.42 13 5.86 5.54 3.23 4.92 9.43 14 -297 26
Net Nonoperating Obligations (NNO)
1,069 1,201 1,610 1,610 946 1,092 1,466 1,646 1,089 1,467 1,810
Total Depreciation and Amortization (D&A)
64 57 68 63 58 60 60 51 47 48 52
Debt-free, Cash-free Net Working Capital to Revenue
9.53% 9.31% 16.04% 21.63% 7.87% 7.34% 15.02% 20.82% 8.04% 7.72% 11.65%
Debt-free Net Working Capital to Revenue
32.71% 30.10% 29.35% 35.15% 33.67% 30.38% 31.33% 34.06% 31.28% 23.80% 21.20%
Net Working Capital to Revenue
32.71% 30.10% 29.35% 35.15% 33.67% 30.38% 20.11% 22.59% 31.28% 23.80% 21.20%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.42 ($0.08) $0.17 $1.10 $0.40 ($0.12) $0.16 $0.88 $0.33 $0.21 ($0.06)
Adjusted Weighted Average Basic Shares Outstanding
353.59M 346.89M 342.20M 339.06M 340.44M 327.49M 323.53M 315.83M 318.16M 297.49M 288.93M
Adjusted Diluted Earnings per Share
$0.41 ($0.08) $0.17 $1.09 $0.40 ($0.12) $0.16 $0.88 $0.32 $0.20 ($0.06)
Adjusted Weighted Average Diluted Shares Outstanding
357.11M 346.89M 344.41M 341.22M 343.34M 327.49M 325.53M 318.07M 321.79M 300.97M 288.93M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
344M 344.10M 339.90M 336.90M 330.20M 322.90M 322.20M 310.80M 302.20M 290.60M 285.70M
Normalized Net Operating Profit after Tax (NOPAT)
98 -25 70 378 146 -37 58 288 120 -72 7.61
Normalized NOPAT Margin
6.05% -3.07% 6.52% 20.51% 8.89% -4.49% 5.72% 16.58% 6.81% -8.34% 0.68%
Pre Tax Income Margin
7.09% -6.66% 5.51% 25.58% 8.82% -9.59% 6.18% 20.65% 6.64% 2.90% -1.60%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.36 -1.37 2.57 16.73 5.54 -2.26 2.72 12.88 4.58 1.46 0.21
NOPAT to Interest Expense
5.54 -0.83 2.35 12.88 4.99 -1.27 1.99 9.78 3.92 -7.59 0.24
EBIT Less CapEx to Interest Expense
3.56 -1.86 1.99 14.12 4.63 -2.97 1.93 11.83 3.41 0.02 -1.12
NOPAT Less CapEx to Interest Expense
4.74 -1.32 1.77 10.27 4.08 -1.98 1.19 8.73 2.76 -9.04 -1.09
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
94.71% 91.96% 109.60% 65.93% 73.83% 86.83% 77.91% 125.89% 150.91% 128.27% 161.45%

Financials Breakdown Chart

Key Financial Trends

Mattel’s Q2 2026 results show stronger sales but weaker earnings quality. Revenue increased 10.5% year over year to $1.13 billion, but gross margin declined to 48.2% from 50.9% in Q2 2025. Operating income fell to $10.9 million from $78.5 million, while the company reported a net loss of $18.2 million, or $0.06 per diluted share, compared with net income of $53.4 million, or $0.16 per share, in the prior-year quarter.

The recent results fit a broader pattern of seasonal volatility and deteriorating profitability. Q3 2025 revenue and operating income declined from Q3 2024, while Q4 2025 revenue grew but operating income and net income fell. In Q1 2026, revenue rose 4.3% year over year, but the company posted a $102.7 million operating loss. A $148.1 million gain classified in other income helped produce positive net income in that quarter, suggesting reported earnings were not entirely driven by core operations.

Cash generation has also weakened. Mattel produced negative operating cash flow of $23 million in Q1 2026 and negative $179.2 million in Q2 2026. Although Q2 operating cash flow improved from negative $300.1 million in Q2 2025, first-half 2026 operating cash flow totaled approximately negative $202.1 million, compared with approximately negative $275.3 million in the first half of 2025. Working-capital movements remain a major source of volatility, including a $229.4 million operating-capital use in Q2 2026.

The balance sheet remains liquid but is under pressure from cash outflows and shareholder returns. Cash and equivalents declined to $523.9 million at June 30, 2026, from $870.5 million a year earlier. Mattel had no short-term debt, but long-term debt was approximately $2.33 billion, producing an estimated net debt balance of about $1.81 billion. The company repurchased $300 million of stock during the first half of 2026 despite negative operating cash flow, compared with $210 million in the same period of 2025.

  • Q2 2026 revenue rose 10.5% year over year to $1.13 billion, indicating continued demand for Mattel’s products despite weaker profitability.
  • Q2 operating cash flow improved materially from negative $300.1 million to negative $179.2 million year over year, helped by less severe working-capital pressure than in Q2 2025.
  • Mattel’s long-term debt remained broadly stable near $2.33 billion, and the company reported no short-term debt at June 30, 2026.
  • Inventory declined 4.4% year over year to $829.8 million in Q2 2026, which may reduce the risk of excess inventory relative to the prior-year period.
  • Property, plant and equipment increased to $635.6 million from $527.3 million in Q2 2025, supported by elevated capital spending that could improve capacity but is currently consuming cash.
  • Mattel’s current ratio was approximately 1.9 at June 30, 2026, providing a reasonable cushion for near-term obligations, although cash represented a smaller portion of current assets than in prior periods.
  • Q2 gross margin fell to approximately 48.2% from 50.9% a year earlier, while operating margin dropped to about 1.0% from 7.7%.
  • Operating expenses grew faster than revenue in Q2 2026. Total operating expenses increased about 20.6%, with marketing expense rising approximately 57% to $124.3 million.
  • First-half 2026 cash and equivalents declined by approximately $719 million based on reported quarterly cash changes, leaving the company with only $523.9 million of cash at quarter-end.
  • Mattel repurchased $300 million of stock in the first half of 2026 while operating cash flow was negative, increasing the risk that shareholder returns could compete with debt reduction, investment, or liquidity needs.

Overall, Mattel’s sales trajectory is encouraging, but the statements point to weaker operating leverage, substantial cash consumption, and increasing reliance on seasonal cash generation. Investors should focus on whether management can restore gross margins, control marketing and SG&A spending, and convert stronger revenue into sustainable operating cash flow before treating the recent buybacks as evidence of financial strength.

09/05/26 12:25 PM ETAI Generated. May Contain Errors.

Mattel Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Mattel's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Mattel's net income appears to be on an upward trend, with a most recent value of $397.58 million in 2025, rising from $369.42 million in 2015. The previous period was $541.82 million in 2024. View Mattel's forecast to see where analysts expect Mattel to go next.

Mattel's total operating income in 2025 was $546.42 million, based on the following breakdown:
  • Total Gross Profit: $2.61 billion
  • Total Operating Expenses: $2.06 billion

Over the last 10 years, Mattel's total revenue changed from $5.70 billion in 2015 to $5.35 billion in 2025, a change of -6.2%.

Mattel's total liabilities were at $4.41 billion at the end of 2025, a 3.0% increase from 2024, and a 13.0% increase since 2015.

In the past 10 years, Mattel's cash and equivalents has ranged from $594.48 million in 2018 to $1.39 billion in 2024, and is currently $1.24 billion as of their latest financial filing in 2025.

Over the last 10 years, Mattel's book value per share changed from 7.76 in 2015 to 7.18 in 2025, a change of -7.4%.



Financial statements for NASDAQ:MAT last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners