Financhill
Buy
58

MT Quote, Financials, Valuation and Earnings

Last price:
$23.22
Seasonality move :
5.53%
Day range:
$22.87 - $23.13
52-week range:
$20.52 - $28.97
Dividend yield:
2.17%
P/E ratio:
28.53x
P/S ratio:
0.30x
P/B ratio:
0.34x
Volume:
1.2M
Avg. volume:
1.5M
1-year change:
-19.41%
Market cap:
$18B
Revenue:
$68.3B
EPS (TTM):
-$1.41
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $70.6B $53.3B $76.6B $79.8B $68.3B
Revenue Growth (YoY) -7.13% -24.56% 43.74% 4.28% -14.49%
 
Cost of Revenues $68.9B $49.1B $57.3B $67.3B $63.5B
Gross Profit $1.7B $4.1B $19.2B $12.5B $4.7B
Gross Profit Margin 2.45% 7.76% 25.12% 15.7% 6.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2B $2.3B $2.3B $2.4B
Other Inc / (Exp) -$40M $78M $1.7B $1.5B -$269M
Operating Expenses $2.8B $2.3B $2.4B $2.3B $2.6B
Operating Income -$1B $1.8B $16.8B $10.2B $2.1B
 
Net Interest Expenses $860M $775M $438M $459M $568M
EBT. Incl. Unusual Items -$1.9B $1.1B $18B $11.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $459M $1.7B $2.5B $1.7B $238M
Net Income to Company -$2.4B -$578M $15.6B $9.5B $1B
 
Minority Interest in Earnings -$63M -$155M -$609M -$236M -$103M
Net Income to Common Excl Extra Items -$2.5B -$733M $15B $9.3B $919M
 
Basic EPS (Cont. Ops) -$2.42 -$0.64 $13.53 $10.21 $1.09
Diluted EPS (Cont. Ops) -$2.42 -$0.64 $13.49 $10.18 $1.09
Weighted Average Basic Share $1B $1.1B $1.1B $911M $842M
Weighted Average Diluted Share $1B $1.1B $1.1B $914M $845M
 
EBITDA $1.8B $4.5B $20.9B $14.2B $4.7B
EBIT -$1.2B $1.6B $18.4B $11.7B $2B
 
Revenue (Reported) $70.6B $53.3B $76.6B $79.8B $68.3B
Operating Income (Reported) -$1B $1.8B $16.8B $10.2B $2.1B
Operating Income (Adjusted) -$1.2B $1.6B $18.4B $11.7B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.3B $20.2B $19B $16.6B $15.2B
Revenue Growth (YoY) -20.25% 52.49% -6.2% -12.43% -8.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $100M $778M $59M $285M $162M
Operating Expenses -$556M -- -- -- $127M
Operating Income $718M $5.3B $1.7B $1.2B $663M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $562M $5.7B $1.4B $1.2B $614M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $371M $272M $315M
Net Income to Company -$295M $4.3B $785M $838M $243M
 
Minority Interest in Earnings -$39M -$219M -$62M -$32M -$12M
Net Income to Common Excl Extra Items -$261M $4.6B $993M $929M $287M
 
Basic EPS (Cont. Ops) -$0.21 $4.17 $1.11 $1.11 $0.37
Diluted EPS (Cont. Ops) -$0.21 $4.16 $1.11 $1.10 $0.37
Weighted Average Basic Share $1.2B $1.1B $892M $838M $778M
Weighted Average Diluted Share $1.2B $1.1B $895M $841M $781M
 
EBITDA $1.4B $6.4B $2.1B $1.9B $1.3B
EBIT $668M $5.8B $1.5B $1.3B $622M
 
Revenue (Reported) $13.3B $20.2B $19B $16.6B $15.2B
Operating Income (Reported) $718M $5.3B $1.7B $1.2B $663M
Operating Income (Adjusted) $668M $5.8B $1.5B $1.3B $622M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $54.6B $69.9B $83.8B $70.6B $62.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $247M $1.8B $1.6B $993M $770M
Operating Expenses $366M -- $218M -- --
Operating Income -$1.4B $14.4B $15.1B $4B $558M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.3B $14.9B $15.8B $4.9B -$868M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $657M $333M
Net Income to Company -$3.8B $12.3B $13.7B $4.4B -$1.1B
 
Minority Interest in Earnings -$58M -$587M -$374M -$89M -$36M
Net Income to Common Excl Extra Items -$3.8B $12.1B $13.1B $4.1B -$1.2B
 
Basic EPS (Cont. Ops) -$3.68 $10.59 $13.57 $4.90 -$1.40
Diluted EPS (Cont. Ops) -$3.68 $10.55 $13.54 $4.87 -$1.41
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2B $17.7B $18.7B $7.9B $3B
EBIT -$1.9B $15.2B $16B $5.3B $296M
 
Revenue (Reported) $54.6B $69.9B $83.8B $70.6B $62.3B
Operating Income (Reported) -$1.4B $14.4B $15.1B $4B $558M
Operating Income (Adjusted) -$1.9B $15.2B $16B $5.3B $296M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $39.1B $55.8B $63B $53.7B $47.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $227M $1.8B $1.2B $996M $585M
Operating Expenses -$464M -- -- -- $127M
Operating Income $112M $12.4B $10.6B $4.3B $2.8B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$559M $13.2B $11.1B $4.7B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $926M $692M $787M
Net Income to Company -$1.9B $10.9B $9B $3.9B $1.7B
 
Minority Interest in Earnings -$73M -$505M -$270M -$123M -$56M
Net Income to Common Excl Extra Items -$1.9B $10.9B $9B $3.9B $1.7B
 
Basic EPS (Cont. Ops) -$1.82 $9.58 $9.64 $4.60 $2.17
Diluted EPS (Cont. Ops) -$1.82 $9.55 $9.62 $4.57 $2.16
Weighted Average Basic Share $3.4B $3.4B $2.8B $2.5B $2.4B
Weighted Average Diluted Share $3.4B $3.5B $2.8B $2.5B $2.4B
 
EBITDA $2B $15.3B $13.1B $6.8B $5.1B
EBIT -$226M $13.5B $11.2B $4.8B $3.2B
 
Revenue (Reported) $39.1B $55.8B $63B $53.7B $47.7B
Operating Income (Reported) $112M $12.4B $10.6B $4.3B $2.8B
Operating Income (Adjusted) -$226M $13.5B $11.2B $4.8B $3.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.9B $5.6B $4.2B $9.3B $7.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6B $3.1B $5.1B $3.8B $3.7B
Inventory $17.3B $12.3B $19.9B $20.1B $18.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $109M $324M $641M $666M $201M
Total Current Assets $28.6B $28B $34.9B $37.1B $33.2B
 
Property Plant And Equipment $36.2B $30.6B $30.1B $30.2B $33.7B
Long-Term Investments $7.3B $9.8B $11.5B $11.9B $10.6B
Goodwill $5.1B $4B $3.9B $3.8B $3.9B
Other Intangibles $328M $320M $494M $1.1B $1.2B
Other Long-Term Assets $268M $182M $188M $148M $212M
Total Assets $87.9B $82.1B $90.5B $94.5B $93.9B
 
Accounts Payable $12.6B $11.5B $14.7B $13.2B $13.2B
Accrued Expenses $2.5B $2.4B $2.8B $2.5B $2.5B
Current Portion Of Long-Term Debt $2.6B $2.3B $1.7B $2.4B $2.1B
Current Portion Of Capital Lease Obligations $261M $183M $189M $228M $207M
Other Current Liabilities $308M $3.2B $568M $558M $360M
Total Current Liabilities $21.3B $22.7B $24.2B $22.4B $21.8B
 
Long-Term Debt $10.6B $9.2B $5.8B $8.2B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $47.4B $41.8B $39.2B $39B $37.8B
 
Common Stock $364M $393M $350M $312M $303M
Other Common Equity Adj -- -- $2.7B $2.9B $2B
Common Equity $38.5B $38.3B $49.1B $53.2B $54B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $2B $2.2B $2.4B $2.1B
Total Equity $40.5B $40.2B $51.3B $55.6B $56.1B
 
Total Liabilities and Equity $87.9B $82.1B $90.5B $94.5B $93.9B
Cash and Short Terms $4.9B $5.6B $4.2B $9.3B $7.7B
Total Debt $13.2B $11.5B $7.5B $10.6B $9.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $6.6B $4.4B $5.1B $6.3B $5.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1B $5.6B $4.7B $4.5B $4.2B
Inventory $12.3B $18.8B $20.6B $18.9B $18.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1B $4.4B $6.1B $3.5B $3.3B
Total Current Assets $30.2B $33.2B $36.4B $33.1B $31.1B
 
Property Plant And Equipment $31.3B $29.6B $28.5B $33.5B $34.5B
Long-Term Investments $6.5B $10.1B $10.7B $11.2B $11.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2B $3.1B $3.5B $2.2B $2B
Total Assets $82.5B $88.1B $91.2B $93.7B $93.2B
 
Accounts Payable $9.4B $14.1B $13.4B $12.3B $13.2B
Accrued Expenses $6B $7.5B $6.6B $5.8B $5.8B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.6B -- -- -- --
Total Current Liabilities $24.8B $23.4B $22.5B $20.5B $21.3B
 
Long-Term Debt $9.6B $6.5B $6.4B $8.2B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $44.9B $38.8B $37.3B $36.2B $37.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8B $2.2B $2.4B $2.1B $2.1B
Total Equity $37.6B $49.3B $53.9B $57.5B $55.4B
 
Total Liabilities and Equity $82.5B $88.1B $91.2B $93.7B $93.2B
Cash and Short Terms $6.6B $4.4B $5.1B $6.3B $5.1B
Total Debt $13.4B $8.2B $9B $10.5B $11.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.4B -$578M $15.6B $9.5B $1B
Depreciation & Amoritzation $3.1B $3B $2.5B $2.6B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $964M -$76M -$2.5B $1.1B $307M
Change in Inventories $2.5B $1.8B -$8.7B -$2.1B $1.6B
Cash From Operations $6B $4.1B $9.9B $10.2B $7.6B
 
Capital Expenditures $3.6B $2.4B $3B $3.5B $4.6B
Cash Acquisitions -$487M $358M -$43M -$939M -$2.3B
Cash From Investing -$3.8B -$2B -$340M -$4.5B -$5.8B
 
Dividends Paid (Ex Special Dividend) -$203M -- -$312M -$332M -$369M
Special Dividend Paid
Long-Term Debt Issued $6.4B $2B $434M $4.3B $352M
Long-Term Debt Repaid -$5.4B -$3.4B -$5.4B -$1.2B -$2.3B
Repurchase of Common Stock -$90M -$500M -$5.2B -$2.9B -$1.2B
Other Financing Activities -$129M -$181M -$459M -$331M -$162M
Cash From Financing $514M -$1.5B -$10.9B -$477M -$3.7B
 
Beginning Cash (CF) $2.2B $4.9B $5.6B $4.2B $9.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B $573M -$1.3B $5.2B -$1.9B
Ending Cash (CF) $4.9B $5.6B $4.2B $9.3B $7.7B
 
Levered Free Cash Flow $2.4B $1.6B $6.9B $6.7B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$295M $4.3B $785M $838M $243M
Depreciation & Amoritzation $739M $590M $628M $662M $682M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$53M $354M -$219M -$30M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.4B $2B $1.3B $1.4B
 
Capital Expenditures $520M $675M $784M $1.2B $1.1B
Cash Acquisitions $86M $18M $895M $2.4B $184M
Cash From Investing -$486M $509M -$803M -$978M -$1.9B
 
Dividends Paid (Ex Special Dividend) $110M $54M $178M $65M $84M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$399M -$229M -$1.5B -$111M -$1.5B
Long-Term Debt Repaid $66M $2.8B $689M $1.5B $826M
Repurchase of Common Stock -$13M -$1.7B -$649M -$38M -$277M
Other Financing Activities -$165M -$40M -$302M -$131M -$237M
Cash From Financing -$401M -$2.7B -$219M $102M -$533M
 
Beginning Cash (CF) $5.6B $4.1B $4.5B $5.8B $5.8B
Foreign Exchange Rate Adjustment $73M -$9M -$451M -$85M $147M
Additions / Reductions -$907M $1.5B -$605M $3.7B $1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.8B $1.2B $116M $360M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.8B $12.3B $13.7B $4.4B -$1.1B
Depreciation & Amoritzation $3.1B $2.5B $2.7B $2.6B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.6B $7.2B $10.7B $8B $5.7B
 
Capital Expenditures $2.6B $2.5B $3.1B $4.7B $4.7B
Cash Acquisitions -$487M $358M -$43M -$939M -$2.3B
Cash From Investing -$3.4B $489M -$4.2B -$6.4B -$4.9B
 
Dividends Paid (Ex Special Dividend) $108M -$312M -$332M -$185M -$384M
Special Dividend Paid
Long-Term Debt Issued $6.5B -- $434M -- --
Long-Term Debt Repaid -$6.3B -$2.7B -$5.2B -$1.6B -$1.8B
Repurchase of Common Stock -$13M -$3.8B -$4.5B -$1B -$1.6B
Other Financing Activities -- -$255M -$522M -$160M -$200M
Cash From Financing $748M -$10.1B -$5B -$1.2B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B $4.6B $7.6B $3.3B $990M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.9B $10.9B $9B $3.9B $1.7B
Depreciation & Amoritzation $2.2B $1.8B $1.9B $2B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $5.8B $6.6B $4.3B $2.4B
 
Capital Expenditures $1.8B $1.9B $2B $3.2B $3.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B $895M -$3B -$4.9B -$3.9B
 
Dividends Paid (Ex Special Dividend) -- -$312M -$332M -$185M -$200M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -$1.1B -$345M -$132M -$540M -$107M
Repurchase of Common Stock -$13M -$3.4B -$2.6B -$742M -$1.2B
Other Financing Activities -$165M -$239M -$302M -$131M -$169M
Cash From Financing $729M -$7.9B -$2.1B -$2.7B -$1.1B
 
Beginning Cash (CF) $5.6B $4.1B $4.5B $5.8B $5.8B
Foreign Exchange Rate Adjustment -$71M -$68M -$814M $127M -$124M
Additions / Reductions -- -- -- -- --
Ending Cash (CF) $5.6B $4.1B $4.5B $5.8B $5.8B
 
Levered Free Cash Flow $895M $3.9B $4.6B $1.2B -$888M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is up 8.07% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is down 1.39% over the past day.

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

Show me the best stock