Financhill
Buy
56

MSBI Quote, Financials, Valuation and Earnings

Last price:
$24.53
Seasonality move :
2.23%
Day range:
$24.12 - $24.85
52-week range:
$20.54 - $28.47
Dividend yield:
5.04%
P/E ratio:
10.70x
P/S ratio:
1.80x
P/B ratio:
0.74x
Volume:
228.1K
Avg. volume:
75.8K
1-year change:
-8.62%
Market cap:
$526.5M
Revenue:
$298.4M
EPS (TTM):
$2.30
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $267.2M $270.2M $283.1M $322.3M $298.4M
Revenue Growth (YoY) 6.29% 1.12% 4.76% 13.85% -7.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95.8M $89.1M $93.5M $97M $101.4M
Other Inc / (Exp) $674K $1.7M $2.7M $17.3M -$9.4M
Operating Expenses $97.2M $63.8M $83M $97.9M $106.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $72.5M $32M $99.1M $129.8M $107.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.7M $9.5M $17.8M $30.8M $32.1M
Net Income to Company $55.8M $22.5M $81.3M $99M $75.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.8M $22.5M $81.3M $99M $75.5M
 
Basic EPS (Cont. Ops) $2.28 $0.95 $3.58 $4.24 $2.97
Diluted EPS (Cont. Ops) $2.26 $0.95 $3.57 $4.23 $2.97
Weighted Average Basic Share $24.3M $23.3M $22.5M $22.3M $22.1M
Weighted Average Diluted Share $24.5M $23.3M $22.5M $22.4M $22.1M
 
EBITDA -- -- -- -- --
EBIT $132.2M $77.8M $129.3M $185.9M $275.9M
 
Revenue (Reported) $267.2M $270.2M $283.1M $322.3M $298.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $132.2M $77.8M $129.3M $185.9M $275.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $70.3M $69.6M $78.7M $69.3M $72.4M
Revenue Growth (YoY) 1.24% -1.05% 13.13% -11.99% 4.45%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.9M $23M $24.9M $24.4M $26.8M
Other Inc / (Exp) $1.7M $160K -$129K -$5M -$44K
Operating Expenses $9.3M $21.4M $26.3M $25.5M $27.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.3M $25.4M $29.4M $22.9M $22.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $5.9M $5.9M $11.5M $4.1M
Net Income to Company $86K $19.5M $23.5M $11.4M $18.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $86K $19.5M $23.5M $11.4M $18.5M
 
Basic EPS (Cont. Ops) $0.00 $0.86 $1.04 $0.41 $0.74
Diluted EPS (Cont. Ops) $0.00 $0.86 $1.04 $0.41 $0.74
Weighted Average Basic Share $22.9M $22.5M $22.3M $22M $21.7M
Weighted Average Diluted Share $22.9M $22.6M $22.4M $22M $21.7M
 
EBITDA -- -- -- -- --
EBIT $13.6M $32.5M $44.9M $67.9M $72.4M
 
Revenue (Reported) $70.3M $69.6M $78.7M $69.3M $72.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $13.6M $32.5M $44.9M $67.9M $72.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $273.5M $273.9M $303.2M $317.1M $297.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.1M $90.4M $99.1M $99.8M $103.7M
Other Inc / (Exp) $2.4M $537K $1.9M $11.1M -$3.1M
Operating Expenses $70.6M $78.4M $96.2M $101.5M $107.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $37.3M $79.3M $116.5M $124.3M $76.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $12.7M $27.3M $36.7M $16.6M
Net Income to Company $27M $66.5M $89.3M $87.6M $59.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27M $66.5M $89.3M $87.6M $59.8M
 
Basic EPS (Cont. Ops) $1.11 $2.91 $3.95 $3.44 $2.30
Diluted EPS (Cont. Ops) $1.10 $2.91 $3.95 $3.44 $2.30
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $89.7M $112.5M $152M $272.7M $266.9M
 
Revenue (Reported) $273.5M $273.9M $303.2M $317.1M $297.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $89.7M $112.5M $152M $272.7M $266.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $202.5M $206.2M $226.3M $220.9M $219.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.4M $66.8M $72.5M $75.4M $77.7M
Other Inc / (Exp) $1.7M $537K -$230K -$6.5M -$196K
Operating Expenses $47.7M $62.1M $75.3M $79M $80.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $21.3M $68.5M $85.9M $80.4M $49.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $10.3M $19.8M $25.7M $10.1M
Net Income to Company $14.2M $58.2M $66.2M $54.7M $39.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.2M $58.2M $66.2M $54.7M $39.1M
 
Basic EPS (Cont. Ops) $0.59 $2.55 $2.93 $2.13 $1.47
Diluted EPS (Cont. Ops) $0.59 $2.55 $2.93 $2.13 $1.47
Weighted Average Basic Share $70.7M $67.6M $66.9M $66.7M $65.2M
Weighted Average Diluted Share $70.8M $67.8M $67.1M $66.7M $65.2M
 
EBITDA -- -- -- -- --
EBIT $57.8M $92.5M $115.3M $202.1M $193.1M
 
Revenue (Reported) $202.5M $206.2M $226.3M $220.9M $219.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $57.8M $92.5M $115.3M $202.1M $193.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $392.7M $337.1M $673.3M $153.3M $134.2M
Short Term Investments $649.4M $676.7M $906.6M $768.2M $915.9M
Accounts Receivable, Net $16.3M $23.5M $19.5M $20.3M $24.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.5B $2B $1.4B $1.5B
 
Property Plant And Equipment $105.3M $83.3M $79.2M $78.3M $82.8M
Long-Term Investments $699.6M $742.7M $952.5M $823.1M $963.8M
Goodwill $171.8M $161.9M $161.9M $161.9M $161.9M
Other Intangibles $88.7M $68.5M $53.2M $22.1M $36.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.1B $6.9B $7.4B $7.9B $7.9B
 
Accounts Payable -- -- $93.9M $80.2M $110.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $142.3M $184.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $82M $69M $170.7M $222.5M $295.3M
 
Long-Term Debt $669.8M $948.8M $449.1M $459.8M $419.5M
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $6.2B $6.8B $7.1B $7.1B
 
Common Stock $244K $223K $221K $110.8M $110.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $661.9M $621.4M $663.8M $648M $681.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $661.9M $621.4M $663.8M $758.6M $791.9M
 
Total Liabilities and Equity $6.1B $6.9B $7.4B $7.9B $7.9B
Cash and Short Terms $1B $1B $1.6B $921.6M $1.1B
Total Debt $669.8M $948.8M $449.1M $602.1M $604.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $459.5M $658.2M $309.5M $131.2M $121.2M
Short Term Investments $609.8M $890.8M $681.9M $835M $1.2B
Accounts Receivable, Net $25.1M $22M $17.5M $24.3M $27.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $2B $1.5B $1.5B $1.8B
 
Property Plant And Equipment $84.4M $79.7M $77.5M $82.7M $84.7M
Long-Term Investments $669.7M $942.5M $730.2M $884.6M $1.3B
Goodwill $161.9M $161.9M $161.9M $161.9M $161.9M
Other Intangibles $72.4M $57M $23.5M $38.2M $31.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.7B $7.1B $7.8B $8B $7.8B
 
Accounts Payable $4.1M -- $79.6M $106.7M $103.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $150M $323M $150M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $63.3M $66.7M $288.2M $447.7M $267.6M
 
Long-Term Debt $863.2M $579M $349.4M $308.5M $357.7M
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.4B $7.1B $7.2B $6.9B
 
Common Stock $226K $222K $110.8M $110.8M $110.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $110.5M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $621.9M $657.8M $739.3M $764.3M $818.3M
 
Total Liabilities and Equity $6.7B $7.1B $7.8B $8B $7.8B
Cash and Short Terms $1.1B $1.5B $991.4M $966.2M $1.3B
Total Debt $863.2M $579M $499.4M $631.5M $507.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $55.8M $22.5M $81.3M $99M $75.5M
Depreciation & Amoritzation $19.4M $19.5M $16.3M $14.4M $12.7M
Stock-Based Compensation $2.4M $2.2M $1.9M $2.2M $2.5M
Change in Accounts Receivable $1.4M -$7.2M $4.1M -$807K -$4.6M
Change in Inventories -- -- -- -- --
Cash From Operations $538.7M $499.1M $334.4M $247.1M $154.6M
 
Capital Expenditures $5.5M $2.6M $2.7M $3.5M $8.7M
Cash Acquisitions $69.9M -- -$2.7M $60.3M --
Cash From Investing -$364.8M -$1.3B -$478.5M -$1.1B -$76.1M
 
Dividends Paid (Ex Special Dividend) -$23.8M -$25M -$25.2M -$29.1M -$35.5M
Special Dividend Paid
Long-Term Debt Issued $458.3M $733.9M $508.5M $3.5B $23.3B
Long-Term Debt Repaid -$534.6M -$455.3M -$1B -$3.4B -$23.3B
Repurchase of Common Stock -$6.7M -$39.6M -$11.7M -$1.1M -$17.9M
Other Financing Activities $1.8M $193K -- -- --
Cash From Financing $6.9M $760.4M $482.8M $332.1M -$104.1M
 
Beginning Cash (CF) $213.7M $394.5M $341.6M $680.4M $160.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $180.8M -$52.9M $338.7M -$519.7M -$25.6M
Ending Cash (CF) $394.5M $341.6M $680.4M $160.6M $135.1M
 
Levered Free Cash Flow $533.1M $496.6M $331.7M $243.6M $145.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $86K $19.5M $23.5M $11.4M $18.5M
Depreciation & Amoritzation $5.4M $4M $3.7M $3.4M $3.2M
Stock-Based Compensation $406K $438K $501K $604K $733K
Change in Accounts Receivable -$3.2M $580K -$985K -$3.3M -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $189.3M $84.4M $51.6M $6.5M $33.2M
 
Capital Expenditures $640K $853K $1.2M $2.4M $2.1M
Cash Acquisitions -- $82K -- -- --
Cash From Investing -$304M -$231.5M -$389.5M $42M $11.1M
 
Dividends Paid (Ex Special Dividend) -$6.1M -$6.3M -$6.5M -$8.8M -$9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M $50M $1.2B $25M $125M
Long-Term Debt Repaid -$100.2M -$52.3M -$1.1B -$76.3M -$150.9M
Repurchase of Common Stock -$5M -$5.2M -- -$6.1M -$534K
Other Financing Activities -- -- -- -- --
Cash From Financing $56M $384.6M $381M -$77.1M -$47.1M
 
Beginning Cash (CF) $519.9M $425.1M $270.1M $160.7M $124.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.7M $237.5M $43.1M -$28.6M -$2.8M
Ending Cash (CF) $461.2M $662.6M $313.2M $132.1M $121.9M
 
Levered Free Cash Flow $188.7M $83.6M $50.4M $4.1M $31.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $27M $66.5M $89.3M $87.6M $59.8M
Depreciation & Amoritzation $20.1M $16.8M $15.2M $12.4M $13.3M
Stock-Based Compensation $2.2M $2M $2.1M $2.5M $2.8M
Change in Accounts Receivable -$7.9M $3M $4.5M -$6.7M -$2.8M
Change in Inventories -- -- -- -- --
Cash From Operations $498.4M $394.4M $239.4M $108.3M $165.6M
 
Capital Expenditures $3.4M $2.5M $3M $8.4M $5.9M
Cash Acquisitions -- -$2.7M $60.3M -- --
Cash From Investing -$1B -$454.9M -$1.3B -$341.8M $142.8M
 
Dividends Paid (Ex Special Dividend) -$24.9M -$25M -$25.6M -$36.4M -$35.8M
Special Dividend Paid
Long-Term Debt Issued $303.8M $779.9M $2.1B $1.8B $23.4B
Long-Term Debt Repaid -$197M -$1.1B -$2.2B -$1.6B -$23.5B
Repurchase of Common Stock -$34.9M -$13.3M -$6.5M -$14.9M -$8.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $571.6M $262M $705.4M $52.4M -$318.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.9M $201.4M -$349.5M -$181.1M -$10.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $495M $391.9M $236.5M $99.8M $159.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $14.2M $58.2M $66.2M $54.7M $39.1M
Depreciation & Amoritzation $15.2M $12.4M $11.3M $9.3M $9.9M
Stock-Based Compensation $1.6M $1.4M $1.5M $1.8M $2.1M
Change in Accounts Receivable -$8.7M $1.5M $2M -$4M -$2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $405.9M $301.1M $206.1M $67.3M $78.2M
 
Capital Expenditures $2M $1.9M $2.1M $7.1M $4.2M
Cash Acquisitions -- -$2.7M $60.3M -- --
Cash From Investing -$942.7M -$85.2M -$901M -$143.8M $75M
 
Dividends Paid (Ex Special Dividend) -$18.9M -$18.9M -$19.4M -$26.7M -$27M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $304M $350M $1.9B $130M $255M
Long-Term Debt Repaid -$110.9M -$722.4M -$1.9B -$82.2M -$337.8M
Repurchase of Common Stock -$32.7M -$6.4M -$1.3M -$15M -$5.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $603.6M $105.1M $327.7M $48.1M -$166.4M
 
Beginning Cash (CF) $1.4B $1.4B $1.3B $459.6M $427M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.7M $321M -$367.2M -$28.5M -$13.2M
Ending Cash (CF) $1.4B $1.7B $915.6M $431.1M $413.8M
 
Levered Free Cash Flow $403.9M $299.2M $204M $60.2M $74M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock