Financhill
Buy
74

MFC Quote, Financials, Valuation and Earnings

Last price:
$34.96
Seasonality move :
1.92%
Day range:
$35.17 - $35.51
52-week range:
$25.92 - $35.62
Dividend yield:
3.57%
P/E ratio:
15.66x
P/S ratio:
1.45x
P/B ratio:
1.87x
Volume:
1.4M
Avg. volume:
2.2M
1-year change:
8.42%
Market cap:
$59.4B
Revenue:
$39.3B
EPS (TTM):
$2.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57.9B $47.2B $23.5B $37.3B $39.3B
Revenue Growth (YoY) -0.49% -18.55% -50.26% 58.88% 5.26%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.1B $1.9B -$200.6M $95.5M $215.2M
Operating Expenses -$6.3B -$6.8B $1.1B -$7B -$6.8B
Operating Income $6.3B $6.8B -$1.1B $7B $6.8B
 
Net Interest Expenses $880.5M $806.4M $807.3M $1.2B $1.2B
EBT. Incl. Unusual Items $5B $6.5B -$2.4B $4.8B $5.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $890.9M $967.5M -$890.3M $626.1M $884.7M
Net Income to Company $4.2B $5.5B -$1.5B $4.2B $4.3B
 
Minority Interest in Earnings $186.4M $203.4M $92.9M $106.7M $180.3M
Net Income to Common Excl Extra Items $4.6B $5.9B -$1.4B $3.9B $4.1B
 
Basic EPS (Cont. Ops) $2.19 $2.83 -$0.88 $1.94 $2.08
Diluted EPS (Cont. Ops) $2.19 $2.82 -$0.88 $1.93 $2.07
Weighted Average Basic Share $1.9B $1.9B $1.9B $1.8B $1.8B
Weighted Average Diluted Share $1.9B $1.9B $1.9B $1.8B $1.8B
 
EBITDA -- -- -- -- --
EBIT $5B $6.5B -$2.4B $4.8B $5.2B
 
Revenue (Reported) $57.9B $47.2B $23.5B $37.3B $39.3B
Operating Income (Reported) $6.3B $6.8B -$1.1B $7B $6.8B
Operating Income (Adjusted) $5B $6.5B -$2.4B $4.8B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.1B $7.5B $7.1B $10.7B $12.9B
Revenue Growth (YoY) 25.91% -38% -5.68% 51.16% 20.7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $524M -$36.8M -$23.1M $52.8M --
Operating Expenses -$1.2B -$781.7M -$1.5B -$2B -$1.9B
Operating Income $1.2B $781.7M $1.5B $2B $1.9B
 
Net Interest Expenses $207.9M $236.6M $310.2M $301.3M $281.7M
EBT. Incl. Unusual Items $1.2B $370.6M $875.3M $1.7B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $131.7M $45.9M -$38M $200.9M $225.1M
Net Income to Company $971.3M $380.3M $917.3M $1.5B --
 
Minority Interest in Earnings $38.1M $26M $18.6M $96M $94.4M
Net Income to Common Excl Extra Items $1.3B $401.9M $773.9M $1.4B $1.4B
 
Basic EPS (Cont. Ops) $0.64 $0.18 $0.39 $0.74 $0.75
Diluted EPS (Cont. Ops) $0.63 $0.18 $0.39 $0.73 $0.74
Weighted Average Basic Share $1.9B $1.9B $1.8B $1.8B $1.7B
Weighted Average Diluted Share $1.9B $1.9B $1.8B $1.8B $1.7B
 
EBITDA -- -- -- -- --
EBIT $1.2B $370.6M $875.3M $1.7B $1.6B
 
Revenue (Reported) $12.1B $7.5B $7.1B $10.7B $12.9B
Operating Income (Reported) $1.2B $781.7M $1.5B $2B $1.9B
Operating Income (Adjusted) $1.2B $370.6M $875.3M $1.7B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $44.1B $32.5B $33.2B $40.9B $42.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.5B $1.5B $70.9M $219.7M --
Operating Expenses -$6.6B $581.7M -$6.1B -$6.9B -$6.5B
Operating Income $6.6B -$581.7M $6.1B $6.9B $6.5B
 
Net Interest Expenses $819.7M $745.2M $1.1B $1.2B $1.1B
EBT. Incl. Unusual Items $6.1B -$1.1B $3.7B $5.2B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $806M -$393.4M $221.3M $829.1M $812.6M
Net Income to Company $5.2B -$568.8M $3.5B $4.4B --
 
Minority Interest in Earnings $222.1M $93.7M $102.2M $194M $191.5M
Net Income to Common Excl Extra Items $5.6B -$499.9M $3.3B $4.2B $4.3B
 
Basic EPS (Cont. Ops) $2.71 -$0.41 $1.64 $2.09 $2.26
Diluted EPS (Cont. Ops) $2.70 -$0.41 $1.63 $2.08 $2.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $6.1B -$1.1B $3.7B $5.2B $5.3B
 
Revenue (Reported) $44.1B $32.5B $33.2B $40.9B $42.1B
Operating Income (Reported) $6.6B -$581.7M $6.1B $6.9B $6.5B
Operating Income (Adjusted) $6.1B -$1.1B $3.7B $5.2B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.9B $15.9B $25.9B $29.9B $32.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.1B $1.1B $48.8M $173.4M $31.8M
Operating Expenses -$4.8B $2.6B -$4.8B -$4.9B -$4.6B
Operating Income $4.8B -$2.6B $4.8B $4.9B $4.6B
 
Net Interest Expenses $616.3M $554.8M $865.2M $927.1M $804.5M
EBT. Incl. Unusual Items $4.5B -$3B $3.2B $3.7B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $634.1M -$734.5M $387.7M $592.7M $522.3M
Net Income to Company $3.9B -$2.2B $2.8B $3.1B $1.8B
 
Minority Interest in Earnings $178.4M $68.3M $77.9M $165.3M $175.8M
Net Income to Common Excl Extra Items $4.2B -$2.2B $2.6B $2.9B $3.1B
 
Basic EPS (Cont. Ops) $2.02 -$1.23 $1.31 $1.45 $1.63
Diluted EPS (Cont. Ops) $2.02 -$1.23 $1.30 $1.45 $1.63
Weighted Average Basic Share $5.8B $5.8B $5.5B $5.4B $5.1B
Weighted Average Diluted Share $5.8B $5.8B $5.5B $5.4B $5.1B
 
EBITDA -- -- -- -- --
EBIT $4.5B -$3B $3.2B $3.7B $3.7B
 
Revenue (Reported) $30.9B $15.9B $25.9B $29.9B $32.6B
Operating Income (Reported) $4.8B -$2.6B $4.8B $4.9B $4.6B
Operating Income (Adjusted) $4.5B -$3B $3.2B $3.7B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15B $12.1B $11.1B $10.8B $10.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $24.4B $21.5B $50.4B $49.9B $61.8B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $83.1B $81.5B $72B $80.4B $84.2B
Goodwill $4.5B $4.4B $4.4B $4.5B $4.4B
Other Intangibles $3.3B $3.3B $3.3B $3.3B $3.3B
Other Long-Term Assets -- -- -- -- --
Total Assets $655B $691.2B $615.3B $664B $680.6B
 
Accounts Payable $9B $9.6B $10.1B -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.9B $14B $143.9M $562M $315M
 
Long-Term Debt $11B $9.4B $9.1B $9.2B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $613.4B $644.6B $579.7B $627.1B $643.8B
 
Common Stock $18.1B $18.3B $16.4B $16.3B $14.4B
Other Common Equity Adj -$179.6M -$12.8B $24B $19.1B $21.6B
Common Equity $38.1B $41.2B $29.7B $30.6B $30.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.3B $1.1B $1.1B $988M
Total Equity $42.2B $47.6B $35.6B $36.8B $36.4B
 
Total Liabilities and Equity $655.6B $692.2B $615.3B $663.8B $680.2B
Cash and Short Terms $20.5B $17.7B $14.1B $15.3B $18B
Total Debt $11B $9.4B $9.1B $9.7B $9.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $12.3B $11.7B $12B $10.9B $11.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $951.8M $951.3M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $20.5B $18.3B $49.1B $63.1B $66.1B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $274.8B -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $673.5B $571.9B $618.3B $705.2B $737.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $304.4B $269B -- -- --
 
Long-Term Debt $9.4B $9.8B $9.6B $9.8B $9.7B
Capital Leases -- -- -- -- --
Total Liabilities $629.4B $530.9B $582B $666.9B $699.8B
 
Common Stock $18.2B $16.3B $16B $15.6B $14.5B
Other Common Equity Adj -$124.7M -$13.2M $28.7B $18.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -$31.8M -$4.7M -- -- --
Minority Interest, Total $1.3B $1.2B $1.1B $1.2B $1.1B
Total Equity $45.1B $42B $36.1B $37.9B $37.6B
 
Total Liabilities and Equity $674.5B $572.9B $618.1B $704.8B $737.4B
Cash and Short Terms $17.3B $15.3B $16.3B $16.9B --
Total Debt $9.4B $9.8B $9.6B $9.8B $9.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.2B $5.5B -$1.5B $4.2B $4.3B
Depreciation & Amoritzation $489.1M $421.9M $398.7M $430.5M $634.3M
Stock-Based Compensation $10.4M $7.2M $3.8M $1.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $14.9B $18.5B $12.8B $15.1B $19.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $15.2M $139.8M $740.9K $216.8M
Cash From Investing -$10.5B -$19.5B -$14.2B -$10.2B -$13.5B
 
Dividends Paid (Ex Special Dividend) $1.7B $2B $2.1B $2.2B $2.3B
Special Dividend Paid
Long-Term Debt Issued $4.3B $20.7M $1.1B $1.3B $2.4B
Long-Term Debt Repaid -$1.5B -$1.7B -$860.9M -$516.9M -$1.5B
Repurchase of Common Stock $188.6M $488.1M $2B $1.2B $2.4B
Other Financing Activities -$439.6M -$141.2M $1.3B -$673.2M $291.1M
Cash From Financing $494.3M -$1.6B -$1.6B -$3.7B -$3B
 
Beginning Cash (CF) $15B $12.1B $11.1B $10.8B $10.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.5B -$2.9B -$2.5B $925.4M $3.7B
Ending Cash (CF) $19.1B $8.9B $9B $11.4B $15.5B
 
Levered Free Cash Flow $14.9B $18.5B $12.8B $15.1B $19.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $971.3M $380.3M $917.3M $1.5B --
Depreciation & Amoritzation $104M $95.9M $105.4M $101.9M $169.9M
Stock-Based Compensation $793.6K -$52.6K -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.4B $3.3B $4.1B $5.5B $7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $745.6K $19.1M --
Cash From Investing -$3.5B -$3.5B -$2.7B -$3.4B -$5.7B
 
Dividends Paid (Ex Special Dividend) $460.3M $495.5M $538.3M $561.6M $589.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$345.1K $118.2M $35.5M $105.7M --
Long-Term Debt Repaid $16.2M -$20.4M -$24.2M -$573M --
Repurchase of Common Stock -- $376.9M $762.1M $1.3B $452.5M
Other Financing Activities $460.7M -$5M -$17.4M $437M --
Cash From Financing -$224.6M -$500.9M -$815.8M -$1.6B -$24.5M
 
Beginning Cash (CF) $12.3B $11.7B $12B $10.9B $11.2B
Foreign Exchange Rate Adjustment $250.8M $486.1M $165.1M $46.2M $252.8M
Additions / Reductions $1.9B -$201.8M $808M $533.7M $1.5B
Ending Cash (CF) $14.4B $11.9B $13B $11.5B $12.9B
 
Levered Free Cash Flow $5.4B $3.3B $4.1B $5.5B $7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.2B -$568.8M $3.5B $4.4B --
Depreciation & Amoritzation $439.5M $396.4M $401.5M $442.4M $766.4M
Stock-Based Compensation $8.7M $3.9M $1.4M $1.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $17.9B $14.3B $13.9B $18.7B $21.8B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $3.2M $11.9M $134.8M $236.9M -$25.2M
Cash From Investing -$18.9B -$15.1B -$8.7B -$15.4B -$17.1B
 
Dividends Paid (Ex Special Dividend) $1.9B $2.2B $2.1B $2.3B $2.3B
Special Dividend Paid
Long-Term Debt Issued $45M $1.3B $972.3M $1.7B --
Long-Term Debt Repaid -$1.7B -$99.2M -$1.3B -$1.1B --
Repurchase of Common Stock $340.4M $1.7B $1.7B $2.2B $2B
Other Financing Activities -$74.5M $320.5M $175.9M $278.5M --
Cash From Financing -$2.2B -$341.2M -$3.9B -$3.2B -$2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.9B -$692.5M $1.1B $336.5M $2.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.9B $14.3B $13.9B $18.7B $21.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.9B -$2.2B $2.8B $3.1B $1.8B
Depreciation & Amoritzation $319M $293.2M $312.4M $324.2M $468.3M
Stock-Based Compensation $5.6M $2.3M -$5.3K -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13.1B $9B $10.6B $14.2B $17.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $3.2M -- $745.6K $236.9M --
Cash From Investing -$14.9B -$10.5B -$5.6B -$10.8B -$14.7B
 
Dividends Paid (Ex Special Dividend) $1.4B $1.6B $1.6B $1.7B $1.8B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.5M $1.3B $1.2B $1.6B $1.1B
Long-Term Debt Repaid -$1.7B -$68.9M -$500M -$1.1B -$762.9M
Repurchase of Common Stock $340.4M $1.6B $1.4B $2.4B $2B
Other Financing Activities $199.3M $660.9M -$432.9M $518.8M $268.8M
Cash From Financing -$1.5B -$152.4M -$2.6B -$2B -$1.8B
 
Beginning Cash (CF) $36.7B $36.3B $35.4B $32.1B $30.9B
Foreign Exchange Rate Adjustment -$185.8M $455.5M -$114.1M $298.2M -$335.4M
Additions / Reductions -$3.5B -$1.2B $2.3B $1.7B $198.2M
Ending Cash (CF) $33B $35.5B $37.6B $34.1B $30.8B
 
Levered Free Cash Flow $13.1B $9B $10.6B $14.2B $17.1B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
72
KYMR alert for Dec 8

Kymera Therapeutics, Inc. [KYMR] is up 41.67% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

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

Show me the best stock