Financhill
Sell
44

MIDD Quote, Financials, Valuation and Earnings

Last price:
$154.79
Seasonality move :
9.35%
Day range:
$151.75 - $153.66
52-week range:
$118.41 - $182.73
Dividend yield:
0%
P/E ratio:
19.42x
P/S ratio:
2.15x
P/B ratio:
2.26x
Volume:
436.6K
Avg. volume:
760.5K
1-year change:
1.62%
Market cap:
$8.2B
Revenue:
$3.9B
EPS (TTM):
$7.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $3.3B $4B $4B $3.9B
Revenue Growth (YoY) -15.08% 29.35% 24.06% 0.09% -4%
 
Cost of Revenues $1.6B $2.1B $2.6B $2.5B $2.4B
Gross Profit $882M $1.2B $1.4B $1.5B $1.5B
Gross Profit Margin 35.1% 36.76% 35.87% 38% 37.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $531.9M $668M $797.2M $806.9M $762.5M
Other Inc / (Exp) -$3.5M $149.8M $4.1M -$87.4M -$38.3M
Operating Expenses $531.9M $668M $797.2M $806.9M $762.5M
Operating Income $350.2M $526.9M $649.3M $727.1M $707.9M
 
Net Interest Expenses $78.6M $57.2M $89M $120.3M $92.2M
EBT. Incl. Unusual Items $268.1M $619.5M $564.4M $519.4M $577.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.8M $131M $127.8M $118.5M $148.9M
Net Income to Company $207.3M $488.5M $436.6M $400.9M $428.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $207.3M $488.5M $436.6M $400.9M $428.4M
 
Basic EPS (Cont. Ops) $3.76 $8.85 $8.07 $7.48 $7.97
Diluted EPS (Cont. Ops) $3.76 $8.62 $7.95 $7.41 $7.90
Weighted Average Basic Share $55.1M $55.2M $54.1M $53.6M $53.7M
Weighted Average Diluted Share $55.1M $56.7M $54.9M $54.1M $54.2M
 
EBITDA $457.2M $801.9M $791.5M $772.3M $796.7M
EBIT $346.7M $676.7M $653.4M $639.7M $669.5M
 
Revenue (Reported) $2.5B $3.3B $4B $4B $3.9B
Operating Income (Reported) $350.2M $526.9M $649.3M $727.1M $707.9M
Operating Income (Adjusted) $346.7M $676.7M $653.4M $639.7M $669.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $729.3M $866.4M $1B $1B $1B
Revenue Growth (YoY) -7.41% 18.8% 19.08% -2.24% 0.53%
 
Cost of Revenues $473.3M $550.8M $641.6M $621.8M $624.9M
Gross Profit $256M $315.6M $390.1M $386.8M $388.9M
Gross Profit Margin 35.1% 36.43% 37.81% 38.35% 38.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $147.3M $172M $200.5M $191.6M $178.4M
Other Inc / (Exp) -$19.8M $6M -$1.5M -$80M -$37.5M
Operating Expenses $147.3M $172M $200.5M $191.6M $178.4M
Operating Income $108.7M $143.7M $189.6M $195.2M $210.5M
 
Net Interest Expenses $22.7M $13.7M $26.4M $28.3M $20M
EBT. Incl. Unusual Items $66.1M $136M $161.7M $86.9M $153M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.3M $33.3M $28.5M $10.6M $40.7M
Net Income to Company $51.8M $102.7M $133.2M $76.3M $112.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $51.8M $102.7M $133.2M $76.3M $112.3M
 
Basic EPS (Cont. Ops) $0.94 $1.86 $2.48 $1.42 $2.09
Diluted EPS (Cont. Ops) $0.94 $1.80 $2.45 $1.42 $2.07
Weighted Average Basic Share $55.1M $55.2M $53.8M $53.6M $53.8M
Weighted Average Diluted Share $55.1M $57.1M $54.4M $53.8M $54.3M
 
EBITDA $117.8M $184.2M $219.3M $148.8M $205.4M
EBIT $88.9M $149.7M $188.1M $115.2M $173M
 
Revenue (Reported) $729.3M $866.4M $1B $1B $1B
Operating Income (Reported) $108.7M $143.7M $189.6M $195.2M $210.5M
Operating Income (Adjusted) $88.9M $149.7M $188.1M $115.2M $173M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $3.3B $4B $4B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.1B $2.6B $2.5B $2.4B
Gross Profit $882M $1.2B $1.4B $1.5B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $531.9M $668M $797.2M $804.4M $758.8M
Other Inc / (Exp) -$3.5M $149.8M $4.1M -$90M -$42M
Operating Expenses $531.9M $668M $797.2M $804.4M $758.8M
Operating Income $350.2M $526.9M $649.3M $729.7M $711.6M
 
Net Interest Expenses $78.6M $57.2M $89M $120.3M $92.2M
EBT. Incl. Unusual Items $268.1M $619.5M $564.4M $519.4M $577.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.8M $131M $127.8M $118.5M $148.9M
Net Income to Company $207.3M $488.5M $436.6M $400.9M $428.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $207.3M $488.5M $436.6M $400.9M $428.4M
 
Basic EPS (Cont. Ops) $3.76 $8.85 $8.09 $7.48 $7.97
Diluted EPS (Cont. Ops) $3.76 $8.61 $7.96 $7.41 $7.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $457.2M $801.9M $791.5M $772.3M $796.7M
EBIT $346.7M $676.7M $653.4M $639.7M $669.5M
 
Revenue (Reported) $2.5B $3.3B $4B $4B $3.9B
Operating Income (Reported) $350.2M $526.9M $649.3M $729.7M $711.6M
Operating Income (Adjusted) $346.7M $676.7M $653.4M $639.7M $669.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.3B $4B $4B $3.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.6B $2.5B $2.4B --
Gross Profit $1.2B $1.4B $1.5B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $668M $797.2M $804.4M $758.8M --
Other Inc / (Exp) $149.8M $4.1M -$90M -$42M --
Operating Expenses $668M $797.2M $804.4M $758.8M --
Operating Income $526.9M $649.3M $729.7M $711.6M --
 
Net Interest Expenses $57.2M $89M $120.3M $92.2M --
EBT. Incl. Unusual Items $619.5M $564.4M $519.4M $577.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $131M $127.8M $118.5M $148.9M --
Net Income to Company $488.5M $436.6M $400.9M $428.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $488.5M $436.6M $400.9M $428.4M --
 
Basic EPS (Cont. Ops) $8.85 $8.09 $7.48 $7.97 --
Diluted EPS (Cont. Ops) $8.61 $7.96 $7.41 $7.90 --
Weighted Average Basic Share $220.9M $216.4M $214.3M $215M --
Weighted Average Diluted Share $226.7M $219.8M $216.3M $216.8M --
 
EBITDA $801.9M $791.5M $772.3M $796.7M --
EBIT $676.7M $653.4M $639.7M $669.5M --
 
Revenue (Reported) $3.3B $4B $4B $3.9B --
Operating Income (Reported) $526.9M $649.3M $729.7M $711.6M --
Operating Income (Adjusted) $676.7M $653.4M $639.7M $669.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $268.1M $180.4M $162M $247.5M $689.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $363.4M $577.1M $631.1M $644.6M $643.4M
Inventory $540.2M $837.4M $1.1B $935.9M $841.6M
Prepaid Expenses $17.8M $19.9M $9.5M $25.2M $24M
Other Current Assets $81M $92.3M $125.6M $112.7M $131.6M
Total Current Assets $1.3B $1.7B $2B $2B $2.3B
 
Property Plant And Equipment $344.5M $381M $443.5M $510.9M $526M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $2.2B $2.4B $2.5B $2.5B
Other Intangibles $1.5B $1.9B $1.8B $1.7B $1.6B
Other Long-Term Assets $126.8M $143.5M $212.5M $204.1M $200.4M
Total Assets $5.2B $6.4B $6.9B $6.9B $7.3B
 
Accounts Payable $182.8M $304.7M $271.4M $227.1M $208.9M
Accrued Expenses $319.8M $404.1M $436.2M $409.5M $407.4M
Current Portion Of Long-Term Debt $22.9M $27.3M $45.6M $44.8M $43.9M
Current Portion Of Capital Lease Obligations $22.5M $22.8M $25.3M $26.4M $27.9M
Other Current Liabilities $36.4M -- -- -- --
Total Current Liabilities $700.3M $914.9M $988.3M $851.1M $829.3M
 
Long-Term Debt $1.7B $2.4B $2.7B $2.4B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.9B $4.1B $3.7B $3.6B
 
Common Stock $147K $147K $147K $148K $148K
Other Common Equity Adj -$488.4M -$359.1M -$278.5M -$223.2M -$269.4M
Common Equity $2B $2.5B $2.8B $3.2B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.5B $2.8B $3.2B $3.6B
 
Total Liabilities and Equity $5.2B $6.4B $6.9B $6.9B $7.3B
Cash and Short Terms $268.1M $180.4M $162M $247.5M $689.5M
Total Debt $1.7B $2.4B $2.7B $2.4B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $268.1M $180.4M $162M $247.5M $689.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $363.4M $577.1M $631.1M $644.6M $643.4M
Inventory $540.2M $837.4M $1.1B $935.9M $841.6M
Prepaid Expenses $17.8M $19.9M $9.5M $25.2M $24M
Other Current Assets $81M $92.3M $125.6M $112.7M $131.6M
Total Current Assets $1.3B $1.7B $2B $2B $2.3B
 
Property Plant And Equipment $344.5M $381M $443.5M $510.9M $526M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $2.2B $2.4B $2.5B $2.5B
Other Intangibles $1.5B $1.9B $1.8B $1.7B $1.6B
Other Long-Term Assets $126.8M $143.5M $212.5M $204.1M $200.4M
Total Assets $5.2B $6.4B $6.9B $6.9B $7.3B
 
Accounts Payable $182.8M $304.7M $271.4M $227.1M $208.9M
Accrued Expenses $319.8M $404.1M $436.2M $409.5M $407.4M
Current Portion Of Long-Term Debt $22.9M $27.3M $45.6M $44.8M $43.9M
Current Portion Of Capital Lease Obligations $22.5M $22.8M $25.3M $26.4M $27.9M
Other Current Liabilities $36.4M -- -- -- --
Total Current Liabilities $700.3M $914.9M $988.3M $851.1M $829.3M
 
Long-Term Debt $1.7B $2.4B $2.7B $2.4B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.9B $4.1B $3.7B $3.6B
 
Common Stock $147K $147K $147K $148K $148K
Other Common Equity Adj -$488.4M -$359.1M -$278.5M -$223.2M -$269.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.5B $2.8B $3.2B $3.6B
 
Total Liabilities and Equity $5.2B $6.4B $6.9B $6.9B $7.3B
Cash and Short Terms $268.1M $180.4M $162M $247.5M $689.5M
Total Debt $1.7B $2.4B $2.7B $2.4B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $207.3M $488.5M $436.6M $400.9M $428.4M
Depreciation & Amoritzation $110.5M $125.2M $138.1M $132.6M $127.2M
Stock-Based Compensation $19.6M $42.3M $58.4M $51M $36.2M
Change in Accounts Receivable $90.4M -$94M -$28.4M -$4.6M $12M
Change in Inventories $66.7M -$198.3M -$196.3M $157.9M $95.4M
Cash From Operations $524.8M $423.4M $332.6M $628.8M $686.8M
 
Capital Expenditures $41.9M $51.6M $69.5M $87M $49.4M
Cash Acquisitions -$79M -$963.6M -$278.8M -$68.8M -$111.7M
Cash From Investing -$106.8M -$1B -$348.3M -$155.7M -$158.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.3B $1.7B $1.9B $640.2M --
Long-Term Debt Repaid -$3.3B -$1.1B -$1.6B -$948.7M -$35M
Repurchase of Common Stock -$85.9M -$29.3M -$264.8M -$74.6M -$34.7M
Other Financing Activities -$119.4M -$70M -$17.9M -$7.9M -$4.1M
Cash From Financing -$252.5M $502.8M $7.6M -$390.9M -$73.8M
 
Beginning Cash (CF) $94.5M $268.1M $180.4M $162M $247.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $165.6M -$82.7M -$8.1M $82.1M $454.5M
Ending Cash (CF) $268.1M $180.4M $162M $247.5M $689.5M
 
Levered Free Cash Flow $482.9M $371.8M $263M $541.8M $637.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $51.8M $102.7M $133.2M $76.3M $112.3M
Depreciation & Amoritzation $28.9M $34.6M $31.1M $33.5M $32.3M
Stock-Based Compensation $5.2M $15.2M $15.7M $15.7M $6M
Change in Accounts Receivable $21.2M $551K -$17.2M -$4.2M -$19.4M
Change in Inventories $23.5M -$66.6M $17.7M $90.9M $62.4M
Cash From Operations $208.6M $77.4M $159.1M $255.7M $239.7M
 
Capital Expenditures $12.1M $21.8M $17.9M $15.5M $13.1M
Cash Acquisitions -$45.9M -$574.6M -$72.5M -$984K -$103.9M
Cash From Investing -$53.2M -$596.2M -$90.5M -$16.5M -$114.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.3M $1.3B $155M $75M --
Long-Term Debt Repaid -$128.2M -$712M -$194.8M -$236.5M -$11.5M
Repurchase of Common Stock -$8.6M -$26.8M -$25.1M -$21K -$16.4M
Other Financing Activities -$45K -$63.8M -$52K -$3.7M -$57K
Cash From Financing -$117.6M $448.4M -$65M -$165.2M -$28M
 
Beginning Cash (CF) $220.3M $251.5M $144.9M $167.2M $606M
Foreign Exchange Rate Adjustment $10M -$719K $13.4M $6.3M -$13.7M
Additions / Reductions $37.8M -$70.4M $3.7M $74M $97.2M
Ending Cash (CF) $268.1M $180.4M $162M $247.5M $689.5M
 
Levered Free Cash Flow $196.5M $55.5M $141.2M $240.2M $226.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $207.3M $488.5M $436.6M $400.9M $428.4M
Depreciation & Amoritzation $110.5M $125.2M $138.1M $132.6M $127.2M
Stock-Based Compensation $19.6M $42.3M $58.4M $51M $36.2M
Change in Accounts Receivable $90.4M -$94M -$28.4M -$4.6M $12M
Change in Inventories $66.7M -$198.3M -$196.3M $157.9M $95.4M
Cash From Operations $524.8M $423.4M $332.6M $628.8M $686.8M
 
Capital Expenditures $41.9M $51.6M $69.5M $87M $49.4M
Cash Acquisitions -$79M -$963.6M -$278.8M -$68.8M -$111.7M
Cash From Investing -$106.8M -$1B -$348.3M -$155.7M -$158.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.3B $1.7B $1.9B $640.2M --
Long-Term Debt Repaid -$3.3B -$1.1B -$1.6B -$948.7M -$35M
Repurchase of Common Stock -$85.9M -$29.3M -$264.8M -$74.6M -$34.7M
Other Financing Activities -$119.4M -- -$17.9M -$7.9M -$4.1M
Cash From Financing -$252.5M $502.8M $7.6M -$390.9M -$73.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $165.6M -$82.7M -$8.1M $82.1M $454.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $482.9M $371.8M $263M $541.8M $637.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $488.5M $436.6M $400.9M $428.4M --
Depreciation & Amoritzation $125.2M $138.1M $132.6M $127.2M --
Stock-Based Compensation $42.3M $58.4M $51M $36.2M --
Change in Accounts Receivable -$94M -$28.4M -$4.6M $12M --
Change in Inventories -$198.3M -$196.3M $157.9M $95.4M --
Cash From Operations $423.4M $332.6M $628.8M $686.8M --
 
Capital Expenditures $51.6M $69.5M $87M $49.4M --
Cash Acquisitions -$963.6M -$278.8M -$68.8M -$111.7M --
Cash From Investing -$1B -$348.3M -$155.7M -$158.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $1.9B $640.2M -- --
Long-Term Debt Repaid -$1.1B -$1.6B -$948.7M -$35M --
Repurchase of Common Stock -$29.3M -$264.8M -$74.6M -$34.7M --
Other Financing Activities -$70M -$17.9M -$7.9M -$4.1M --
Cash From Financing $502.8M $7.6M -$390.9M -$73.8M --
 
Beginning Cash (CF) $1.2B $638.5M $643M $1.7B --
Foreign Exchange Rate Adjustment -$5.1M -$10.2M $3.4M -$12.5M --
Additions / Reductions -$82.7M -$8.1M $82.1M $454.5M --
Ending Cash (CF) $1.1B $620.2M $728.5M $2.1B --
 
Levered Free Cash Flow $371.8M $263M $541.8M $637.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

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

Show me the best stock