Financhill
Sell
33

MGA Quote, Financials, Valuation and Earnings

Last price:
$41.85
Seasonality move :
9.25%
Day range:
$41.73 - $42.57
52-week range:
$38.01 - $59.37
Dividend yield:
4.54%
P/E ratio:
11.19x
P/S ratio:
0.28x
P/B ratio:
0.98x
Volume:
828.5K
Avg. volume:
1.4M
1-year change:
-25.31%
Market cap:
$12B
Revenue:
$42.8B
EPS (TTM):
$3.74
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $39.4B $32.6B $36.2B $37.8B $42.8B
Revenue Growth (YoY) -3.42% -17.21% 11.01% 4.41% 13.1%
 
Cost of Revenues $34B $28.2B $31.1B $33.2B $37.2B
Gross Profit $5.4B $4.4B $5.1B $4.7B $5.6B
Gross Profit Margin 13.72% 13.6% 14.2% 12.29% 13.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.6B $1.7B $1.7B $2.1B
Other Inc / (Exp) -$62M -$395M $110M -$614M -$276M
Operating Expenses $3B $3B $3.2B $3.1B $3.6B
Operating Income $2.4B $1.5B $1.9B $1.6B $2B
 
Net Interest Expenses $82M $86M $78M $81M $156M
EBT. Incl. Unusual Items $2.2B $1B $1.9B $878M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $591M $329M $395M $237M $320M
Net Income to Company $1.6B $677M $1.6B $641M $1.3B
 
Minority Interest in Earnings $133M $80M -$39M -$49M -$73M
Net Income to Common Excl Extra Items $1.8B $757M $1.5B $592M $1.2B
 
Basic EPS (Cont. Ops) $5.61 $2.52 $5.04 $2.04 $4.24
Diluted EPS (Cont. Ops) $5.59 $2.52 $5.00 $2.03 $4.23
Weighted Average Basic Share $314.7M $299.7M $300.6M $290.4M $286.2M
Weighted Average Diluted Share $315.8M $300.4M $302.8M $291.2M $286.6M
 
EBITDA $3.7B $2.5B $3.6B $2.4B $3.4B
EBIT $2.3B $1.1B $2.1B $1B $1.8B
 
Revenue (Reported) $39.4B $32.6B $36.2B $37.8B $42.8B
Operating Income (Reported) $2.4B $1.5B $1.9B $1.6B $2B
Operating Income (Adjusted) $2.3B $1.1B $2.1B $1B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.1B $7.9B $9.3B $10.7B $10.3B
Revenue Growth (YoY) -2.04% -13.26% 17.04% 15.32% -3.82%
 
Cost of Revenues $7.7B $6.9B $8.1B $9.3B $8.8B
Gross Profit $1.4B $1B $1.1B $1.4B $1.5B
Gross Profit Margin 15.86% 13.06% 12.32% 13.32% 14.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $380M $454M $387M $491M $487M
Other Inc / (Exp) -$272M -$146M $4M $44M $201M
Operating Expenses $714M $839M $728M $881M $899M
Operating Income $734M $195M $414M $543M $553M
 
Net Interest Expenses $26M $22M $18M $49M $54M
EBT. Incl. Unusual Items $436M $27M $400M $538M $700M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109M $10M $104M $121M $192M
Net Income to Company $327M $17M $296M $417M $508M
 
Minority Interest in Earnings $78M -$6M -$7M -$23M -$24M
Net Income to Common Excl Extra Items $405M $11M $289M $394M $484M
 
Basic EPS (Cont. Ops) $1.36 $0.04 $1.01 $1.37 $1.68
Diluted EPS (Cont. Ops) $1.35 $0.04 $1.00 $1.37 $1.68
Weighted Average Basic Share $298.7M $300.7M $287.9M $286.3M $287.3M
Weighted Average Diluted Share $299.4M $302.6M $288.5M $286.8M $287.3M
 
EBITDA $796M $434M $759M $977M $1.2B
EBIT $462M $49M $418M $587M $754M
 
Revenue (Reported) $9.1B $7.9B $9.3B $10.7B $10.3B
Operating Income (Reported) $734M $195M $414M $543M $553M
Operating Income (Adjusted) $462M $49M $418M $587M $754M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $31.5B $37.7B $37.4B $41.9B $42.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.5B $32B $32.6B $36.6B $36.9B
Gross Profit $3.9B $5.7B $4.8B $5.3B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.8B $1.6B $2B $2.1B
Other Inc / (Exp) -$319M -$13M -$325M -$291M -$341M
Operating Expenses $2.9B $3.2B $3.1B $3.4B $3.7B
Operating Income $1B $2.4B $1.7B $1.9B $2B
 
Net Interest Expenses $83M $78M $86M $120M $212M
EBT. Incl. Unusual Items $612M $2.3B $1.3B $1.4B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $240M $520M $300M $343M $311M
Net Income to Company $372M $1.8B $1B $1.1B $1.2B
 
Minority Interest in Earnings $87M -$37M -$47M -$62M -$83M
Net Income to Common Excl Extra Items $459M $1.8B $961M $1B $1.1B
 
Basic EPS (Cont. Ops) $1.49 $5.96 $3.25 $3.61 $3.75
Diluted EPS (Cont. Ops) $1.47 $5.92 $3.22 $3.61 $3.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $3.9B $2.9B $3.1B $3.4B
EBIT $717M $2.4B $1.4B $1.6B $1.8B
 
Revenue (Reported) $31.5B $37.7B $37.4B $41.9B $42.7B
Operating Income (Reported) $1B $2.4B $1.7B $1.9B $2B
Operating Income (Adjusted) $717M $2.4B $1.4B $1.6B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.1B $27.1B $28.3B $32.3B $32.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.5B $23.3B $24.8B $28.2B $28B
Gross Profit $2.6B $3.9B $3.5B $4.1B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.2B $1.5B $1.5B
Other Inc / (Exp) -$385M -$3M -$438M -$115M -$180M
Operating Expenses $2.1B $2.4B $2.3B $2.6B $2.7B
Operating Income $482M $1.4B $1.2B $1.5B $1.5B
 
Net Interest Expenses $64M $56M $64M $103M $159M
EBT. Incl. Unusual Items $33M $1.4B $732M $1.3B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106M $297M $202M $308M $299M
Net Income to Company -$73M $1.1B $530M $988M $862M
 
Minority Interest in Earnings $92M -$25M -$33M -$46M -$56M
Net Income to Common Excl Extra Items $19M $1.1B $497M $942M $806M
 
Basic EPS (Cont. Ops) $0.05 $3.50 $1.70 $3.28 $2.80
Diluted EPS (Cont. Ops) $0.04 $3.47 $1.68 $3.28 $2.80
Weighted Average Basic Share $899.2M $902.4M $875.6M $858.6M $861.5M
Weighted Average Diluted Share $900.5M $909.8M $877.7M $859.7M $861.7M
 
EBITDA $1.1B $2.6B $1.9B $2.5B $2.5B
EBIT $97M $1.4B $796M $1.4B $1.3B
 
Revenue (Reported) $22.1B $27.1B $28.3B $32.3B $32.2B
Operating Income (Reported) $482M $1.4B $1.2B $1.5B $1.5B
Operating Income (Adjusted) $97M $1.4B $796M $1.4B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.3B $3.3B $2.9B $1.2B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.9B $6.4B $6.3B $6.8B $7.9B
Inventory $3.3B $3.4B $4B $4.2B $4.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $238M $260M $278M $320M $352M
Total Current Assets $10.7B $13.4B $13.5B $12.5B $14B
 
Property Plant And Equipment $10.1B $10.4B $10B $9.8B $11.4B
Long-Term Investments $1.2B $947M $1.4B $1.3B $1.2B
Goodwill $2B $2.1B $2.1B $2B $2.8B
Other Intangibles $484M $481M $493M $452M $876M
Other Long-Term Assets $733M $734M $726M $764M $953M
Total Assets $25.8B $28.6B $29.1B $27.8B $32.3B
 
Accounts Payable $5.6B $6.3B $6.5B $7B $7.8B
Accrued Expenses $2.6B $3.1B $3B $3B $3.5B
Current Portion Of Long-Term Debt $106M $129M $455M $662M $1.3B
Current Portion Of Capital Lease Obligations $225M $241M $274M $276M $399M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.5B $9.7B $10.4B $11B $13.2B
 
Long-Term Debt $3.1B $4B $3.5B $2.8B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.7B $16.9B $16.9B $16.5B $20B
 
Common Stock $3.2B $3.3B $3.4B $3.3B $3.4B
Other Common Equity Adj -$1.1B -$733M -$900M -$1.1B -$898M
Common Equity $10.8B $11.4B $11.8B $10.9B $11.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $300M $350M $389M $400M $393M
Total Equity $11.1B $11.7B $12.2B $11.3B $12.3B
 
Total Liabilities and Equity $25.8B $28.6B $29.1B $27.8B $32.3B
Cash and Short Terms $1.3B $3.3B $2.9B $1.2B $1.2B
Total Debt $3.2B $4.1B $4B $3.5B $5.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $2.7B $1.1B $1B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.6B $6.1B $7.1B $8.5B $8.4B
Inventory $3.5B $4.2B $4.1B $4.8B $4.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $196M $247M $269M $387M $303M
Total Current Assets $11.9B $13.2B $12.6B $14.6B $14.3B
 
Property Plant And Equipment $9.7B $9.9B $9B $10.5B $11.6B
Long-Term Investments $1.1B $1.3B $1.2B $1.2B $1.2B
Goodwill $2B $2.1B $1.9B $2.7B $2.8B
Other Intangibles $462M $497M $438M $779M $812M
Other Long-Term Assets $718M $721M $651M $864M $855M
Total Assets $26.5B $28.5B $26.7B $31.7B $32.8B
 
Accounts Payable $5.8B $5.9B $6.6B $7.9B $7.6B
Accrued Expenses $3.1B $3B $2.8B $3.4B $3.6B
Current Portion Of Long-Term Debt $98M $101M $95M $1.4B $65M
Current Portion Of Capital Lease Obligations $226M $269M $266M $384M $319M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.2B $9.4B $9.9B $13.2B $12.6B
 
Long-Term Debt $3.8B $3.9B $3.3B $4.1B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $16.1B $16.3B $15.8B $19.9B $20.1B
 
Common Stock $3.2B $3.4B $3.3B $3.3B $3.4B
Other Common Equity Adj -$1.2B -$865M -$1.6B -$1.2B -$966M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $204M $387M $405M $372M $413M
Total Equity $10.4B $12.2B $10.8B $11.8B $12.7B
 
Total Liabilities and Equity $26.5B $28.5B $26.7B $31.7B $32.8B
Cash and Short Terms $1.5B $2.7B $1.1B $1B $1.1B
Total Debt $3.9B $4B $3.4B $5.5B $5.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.6B $677M $1.6B $641M $1.3B
Depreciation & Amoritzation $1.3B $1.4B $1.5B $1.4B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $629M -$42M $114M -$913M -$820M
Change in Inventories $104M $37M -$653M -$448M -$196M
Cash From Operations $4B $3.3B $2.9B $2.1B $3.1B
 
Capital Expenditures $1.4B $1.1B $1.4B $1.7B $2.5B
Cash Acquisitions $1.4B $208M -$449M $121M -$1.4B
Cash From Investing -$434M -$1.4B -$2.3B -$2B -$4.5B
 
Dividends Paid (Ex Special Dividend) -$449M -$467M -$514M -$514M -$522M
Special Dividend Paid
Long-Term Debt Issued $47M $854M $55M $65M $2.6B
Long-Term Debt Repaid -$149M -$171M -$121M -$456M -$644M
Repurchase of Common Stock -$1.3B -$203M -$517M -$780M -$13M
Other Financing Activities -$27M -$13M -$54M -$56M -$74M
Cash From Financing -$2.9B $81M -$1.1B -$1.7B $1.3B
 
Beginning Cash (CF) $802M $1.4B $3.4B $2.9B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $579M $2B -$449M -$1.7B -$17M
Ending Cash (CF) $1.4B $3.4B $2.9B $1.2B $1.2B
 
Levered Free Cash Flow $2.5B $2.1B $1.5B $414M $601M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $327M $17M $296M $417M $508M
Depreciation & Amoritzation $334M $385M $341M $390M $412M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.3B $327M -$601M -$35M -$11M
Change in Inventories $56M -$247M -$208M -$160M -$68M
Cash From Operations $1.6B $400M $238M $797M $727M
 
Capital Expenditures $213M $334M $364M $653M $476M
Cash Acquisitions $14M -$485M $41M $32M $38M
Cash From Investing -$279M -$923M -$473M -$804M -$476M
 
Dividends Paid (Ex Special Dividend) -$115M -$130M -$125M -$128M -$138M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $31M $11M $14M -$116M -$351M
Long-Term Debt Repaid -$101M -$24M -$26M -$14M -$20M
Repurchase of Common Stock -$2M -$5M -$180M -- --
Other Financing Activities -- -$2M -$10M -$18M -$10M
Cash From Financing -$348M -$147M -$324M -$273M -$195M
 
Beginning Cash (CF) $648M $3.4B $1.7B $1.3B $999M
Foreign Exchange Rate Adjustment -$15M -$8M -$3M $21M $6M
Additions / Reductions $985M -$670M -$559M -$280M $56M
Ending Cash (CF) $1.6B $2.7B $1.1B $1B $1.1B
 
Levered Free Cash Flow $1.4B $66M -$126M $144M $251M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $372M $1.8B $1B $1.1B $1.2B
Depreciation & Amoritzation $1.4B -- -- $1.5B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $413M -- -- -$1.2B $333M
Change in Inventories $51M -- -- -$359M $126M
Cash From Operations $2.7B $3.8B $2.2B $2.8B $3.3B
 
Capital Expenditures $1.1B $1.4B $1.5B $2.4B $2.4B
Cash Acquisitions $283M -$261M $83M -$1.4B $94M
Cash From Investing -$1.3B -$2B -$1.9B -$4.3B -$2.9B
 
Dividends Paid (Ex Special Dividend) -$463M -$502M -$515M -$515M -$539M
Special Dividend Paid
Long-Term Debt Issued $867M -- -- $2.1B $1.3B
Long-Term Debt Repaid -$156M -$130M -$433M -$56M -$1.4B
Repurchase of Common Stock -$457M -$266M -$1B -$16M -$7M
Other Financing Activities -$29M -$19M -$64M -$83M -$56M
Cash From Financing -$646M -$786M -$2B $1.4B -$391M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $785M $1B -$1.6B -$33M $52M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $2.5B $669M $473M $889M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$73M $1.1B $530M $988M $862M
Depreciation & Amoritzation $1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$724M $384M -$1.3B -$1.6B -$463M
Change in Inventories -$158M -$808M -$527M -$438M -$116M
Cash From Operations $1B $1.6B $839M $1.6B $1.7B
 
Capital Expenditures $585M $823M $931M $1.6B $1.5B
Cash Acquisitions $41M -$428M $104M -$1.4B $96M
Cash From Investing -$891M -$1.5B -$1.1B -$3.4B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$352M -$387M -$388M -$389M -$406M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $856M $34M $45M $2.1B $767M
Long-Term Debt Repaid -$146M -$105M -$417M -$17M -$797M
Repurchase of Common Stock -$203M -$266M -$775M -$11M -$5M
Other Financing Activities -$16M -$22M -$32M -$59M -$41M
Cash From Financing $156M -$711M -$1.6B $1.6B -$128M
 
Beginning Cash (CF) $3.3B $10.3B $6.6B $4.9B $3.7B
Foreign Exchange Rate Adjustment -$58M $18M -$7M -$16M -$10M
Additions / Reductions $284M -$644M -$1.8B -$196M -$127M
Ending Cash (CF) $3.5B $9.6B $4.8B $4.7B $3.6B
 
Levered Free Cash Flow $434M $766M -$92M -$33M $255M

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

GET BETTER TRADE IDEAS

Popular

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 30.64% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is up 22.41% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is up 18.99% over the past day.

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

Show me the best stock