Financhill
Sell
38

MUR Quote, Financials, Valuation and Earnings

Last price:
$32.74
Seasonality move :
6.87%
Day range:
$32.26 - $33.16
52-week range:
$18.95 - $34.52
Dividend yield:
3.97%
P/E ratio:
33.38x
P/S ratio:
1.72x
P/B ratio:
0.91x
Volume:
1.4M
Avg. volume:
2M
1-year change:
3.57%
Market cap:
$4.7B
Revenue:
$3B
EPS (TTM):
$0.98
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.8B $4.2B $3.4B $3B
Revenue Growth (YoY) -37.82% 59.91% 50.65% -18.28% -12.48%
 
Cost of Revenues $1.9B $1.6B $2B $2.2B $2.2B
Gross Profit -$136.6M $1.2B $2.2B $1.2B $815.9M
Gross Profit Margin -7.8% 41.55% 52.13% 35.88% 27.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $140.2M $122M $131.1M $117.3M $110.1M
Other Inc / (Exp) -$1.1B -$756.2M -$330.2M -$40.1M -$21.3M
Operating Expenses $185M $184.2M $325.7M $206.6M $160.2M
Operating Income -$321.7M $979.7M $1.9B $1B $655.6M
 
Net Interest Expenses $167.9M $219.7M $148.7M $112.4M $105.9M
EBT. Incl. Unusual Items -$1.5B $42.9M $1.5B $921.1M $567.6M
Earnings of Discontinued Ops. -$7.2M -$1.2M -$2.1M -$1.5M -$2.8M
Income Tax Expense -$293.7M -$5.9M $309.5M $195.9M $78.3M
Net Income to Company -$1.3B $47.5M $1.1B $723.7M $486.5M
 
Minority Interest in Earnings -$113.7M $121.2M $173.7M $62.1M $79.3M
Net Income to Common Excl Extra Items -$1.3B $48.8M $1.1B $725.1M $489.3M
 
Basic EPS (Cont. Ops) -$7.48 -$0.48 $6.22 $4.26 $2.71
Diluted EPS (Cont. Ops) -$7.48 -$0.48 $6.13 $4.22 $2.70
Weighted Average Basic Share $153.5M $154.3M $155.3M $155.2M $150M
Weighted Average Diluted Share $153.5M $154.3M $157.5M $156.6M $151M
 
EBITDA $734.5M $1.8B $2.7B $1.9B $1.6B
EBIT -$321.7M $979.7M $1.9B $1B $655.6M
 
Revenue (Reported) $1.8B $2.8B $4.2B $3.4B $3B
Operating Income (Reported) -$321.7M $979.7M $1.9B $1B $655.6M
Operating Income (Adjusted) -$321.7M $979.7M $1.9B $1B $655.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $687.5M $1.2B $953.8M $753.2M $721.5M
Revenue Growth (YoY) 61.65% 69.65% -18.23% -21.03% -4.2%
 
Cost of Revenues $401.2M $533M $536.1M $538.5M $563.1M
Gross Profit $286.3M $633.4M $417.7M $214.7M $158.4M
Gross Profit Margin 41.64% 54.31% 43.8% 28.51% 21.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.2M $29.3M $30.7M $24.9M $30.9M
Other Inc / (Exp) -$70.1M $140.2M $3.8M -$9.3M --
Operating Expenses $6.1M $17.4M $46.1M $40.8M $49M
Operating Income $280.2M $616.1M $371.6M $173.9M $109.4M
 
Net Interest Expenses $46.9M $37.4M $30M $21.3M $24.7M
EBT. Incl. Unusual Items $174.9M $733.9M $356.3M $153.8M -$3.7M
Earnings of Discontinued Ops. -$706K -$422K -$421K -$608K -$497K
Income Tax Expense $36.8M $159.5M $78.1M $2.1M $4.2M
Net Income to Company $137.3M $574.1M $277.8M $151.1M -$8.3M
 
Minority Interest in Earnings $28.9M $45.6M $22.5M $12M -$5.3M
Net Income to Common Excl Extra Items $138M $574.5M $278.2M $151.7M -$7.8M
 
Basic EPS (Cont. Ops) $0.70 $3.40 $1.64 $0.93 -$0.02
Diluted EPS (Cont. Ops) $0.70 $3.36 $1.63 $0.93 -$0.02
Weighted Average Basic Share $154.4M $155.4M $155.5M $149.4M $142.7M
Weighted Average Diluted Share $155.9M $157.3M $156.8M $150.4M $142.7M
 
EBITDA $487.2M $841.9M $623.6M $412.7M $410.5M
EBIT $280.2M $616.1M $371.6M $173.9M $109.4M
 
Revenue (Reported) $687.5M $1.2B $953.8M $753.2M $721.5M
Operating Income (Reported) $280.2M $616.1M $371.6M $173.9M $109.4M
Operating Income (Adjusted) $280.2M $616.1M $371.6M $173.9M $109.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $4B $3.6B $3.2B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $2.2B $2.3B $2.1B
Gross Profit $816.8M $2.2B $1.4B $940.5M $635.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121.7M $126.1M $115.5M $121.8M $129.9M
Other Inc / (Exp) -$830.2M -$365.5M -$52.1M -$38.5M --
Operating Expenses $237.6M $260.6M $203.5M $196.2M $183.6M
Operating Income $579.2M $1.9B $1.2B $744.4M $452.2M
 
Net Interest Expenses $220.4M $159.5M $123.4M $85.9M $117M
EBT. Incl. Unusual Items -$425.8M $1.4B $1B $658.5M $232.5M
Earnings of Discontinued Ops. -$844K -$2.5M -$906K -$2.8M -$517K
Income Tax Expense -$107.3M $304.2M $228.7M $94M $51.3M
Net Income to Company -$319.3M $1.1B $804.6M $561.7M $180.7M
 
Minority Interest in Earnings $94.7M $188.1M $59.9M $88.6M $38M
Net Income to Common Excl Extra Items -$318.4M $1.1B $805.5M $564.6M $181.2M
 
Basic EPS (Cont. Ops) -$2.69 $6.01 $4.78 $3.12 $0.99
Diluted EPS (Cont. Ops) -$2.70 $5.93 $4.74 $3.09 $0.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $2.7B $2.1B $1.7B $1.5B
EBIT $579.2M $1.9B $1.2B $744.4M $452.2M
 
Revenue (Reported) $2.5B $4B $3.6B $3.2B $2.7B
Operating Income (Reported) $579.2M $1.9B $1.2B $744.4M $452.2M
Operating Income (Adjusted) $579.2M $1.9B $1.2B $744.4M $452.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $3.2B $2.6B $2.3B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.6B $1.7B $1.6B
Gross Profit $797.9M $1.8B $960.7M $663.9M $483.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85.8M $90M $74.4M $78.9M $98.7M
Other Inc / (Exp) -$693.5M -$302.8M -$24.7M -$23.2M -$43.9M
Operating Expenses $176.7M $253.1M $130.9M $120.4M $143.8M
Operating Income $621.3M $1.5B $829.8M $543.4M $340M
 
Net Interest Expenses $176.3M $116.1M $88.7M $62.3M $73.3M
EBT. Incl. Unusual Items -$218.5M $1.2B $751.5M $489M $154M
Earnings of Discontinued Ops. -$600K -$1.9M -$744K -$2.1M $172K
Income Tax Expense -$62.5M $247.6M $166.8M $64.9M $37.9M
Net Income to Company -$156.6M $918.1M $584M $422M $116.2M
 
Minority Interest in Earnings $85.5M $152.4M $38.7M $65.2M $23.9M
Net Income to Common Excl Extra Items -$156M $920M $584.7M $424.2M $116.1M
 
Basic EPS (Cont. Ops) -$1.57 $4.92 $3.50 $2.36 $0.64
Diluted EPS (Cont. Ops) -$1.58 $4.85 $3.47 $2.34 $0.64
Weighted Average Basic Share $462.8M $465.8M $467.4M $454.2M $429.7M
Weighted Average Diluted Share $464.3M $469.7M $471.5M $457.3M $431M
 
EBITDA $1.3B $2.2B $1.5B $1.2B $1.1B
EBIT $621.3M $1.5B $829.8M $543.4M $340M
 
Revenue (Reported) $2B $3.2B $2.6B $2.3B $2.1B
Operating Income (Reported) $621.3M $1.5B $829.8M $543.4M $340M
Operating Income (Adjusted) $621.3M $1.5B $829.8M $543.4M $340M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $310.6M $521.2M $492M $317.1M $423.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $249M $253.9M $391.2M $344M $272.5M
Inventory $66.1M $54.2M $54.5M $54.5M $54.9M
Prepaid Expenses $33.9M $31.9M $34.7M $36.7M $34.3M
Other Current Assets -- -- -- -- --
Total Current Assets $1B $880.9M $972.3M $752.2M $785.3M
 
Property Plant And Equipment $9.2B $9B $9.2B $9B $8.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $10.6B $10.3B $10.3B $9.8B $9.7B
 
Accounts Payable $317.3M $363.7M $543.8M $446.9M $472.2M
Accrued Expenses $150.6M $360.9M $443.6M $130M $117.8M
Current Portion Of Long-Term Debt -- $654K $687K $723K $871K
Current Portion Of Capital Lease Obligations $103.8M $139.4M $220.4M $207.8M $253.2M
Other Current Liabilities $14.4M -- -- -- $48.1M
Total Current Liabilities $716.3M $1.2B $1.3B $846.5M $942.8M
 
Long-Term Debt $3.8B $3.2B $2.6B $1.9B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $6B $5.2B $4.2B $4.3B
 
Common Stock $195.1M $195.1M $195.1M $195.1M $195.1M
Other Common Equity Adj -$601.3M -$527.7M -$534.7M -$521.1M -$628.1M
Common Equity $4.2B $4.2B $5B $5.4B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $179.8M $163.5M $154.1M $186.9M $147.6M
Total Equity $4.4B $4.3B $5.1B $5.5B $5.3B
 
Total Liabilities and Equity $10.6B $10.3B $10.3B $9.8B $9.7B
Cash and Short Terms $310.6M $521.2M $492M $317.1M $423.6M
Total Debt $3.9B $3.2B $2.6B $1.9B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $505.1M $466M $327.8M $271.2M $426M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $186.7M $385.2M $460.6M $263.1M $283.7M
Inventory $57.4M $53.3M $60.4M $51M $62.1M
Prepaid Expenses $40.6M $39.6M $38.2M $44.2M $35.6M
Other Current Assets -- -- -- -- --
Total Current Assets $830.7M $951.6M $887M $629.6M $807.5M
 
Property Plant And Equipment $9B $9B $9B $9B $8.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $37.2M --
Total Assets $10.3B $10.2B $9.9B $9.7B $9.7B
 
Accounts Payable $287.1M $433.7M $450M $429.8M $429.7M
Accrued Expenses $316.2M $435.7M $137.5M $144.8M --
Current Portion Of Long-Term Debt $646K $678K $714K $748K --
Current Portion Of Capital Lease Obligations $157.3M $166.9M $245.9M $253.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.2B $892.4M $884.8M $857.7M
 
Long-Term Debt $3.4B $2.7B $2.1B $1.9B $2B
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $5.3B $4.4B $4.3B $4.5B
 
Common Stock $195.1M $195.1M $195.1M $195.1M $195.1M
Other Common Equity Adj -$580.2M -$653.8M -$533.9M -$552.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $164.4M $170.7M $172.8M $155.4M $128.3M
Total Equity $4.1B $4.9B $5.5B $5.4B $5.2B
 
Total Liabilities and Equity $10.3B $10.2B $9.9B $9.7B $9.7B
Cash and Short Terms $505.1M $466M $327.8M $271.2M $426M
Total Debt $3.6B $2.7B $2.1B $1.9B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $47.5M $1.1B $723.7M $486.5M
Depreciation & Amoritzation $1.1B $860.6M $836.4M $918.6M $927.9M
Stock-Based Compensation $46.6M $63.4M $89.2M $62M $45.1M
Change in Accounts Receivable $164.6M $8.1M -$137.2M $47.2M $71.1M
Change in Inventories $6M $12.8M -$1.5M $329K $1.3M
Cash From Operations $802.7M $1.4B $2.2B $1.7B $1.7B
 
Capital Expenditures $872.8M $688.2M $1.1B $1.1B $908.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$840.6M -$417.7M -$1.1B -$998.7M -$908.2M
 
Dividends Paid (Ex Special Dividend) $96M $77.2M $128.2M $171M $180M
Special Dividend Paid
Long-Term Debt Issued $450M $706.9M $400M $600M $950M
Long-Term Debt Repaid -$263.5M -$1.2B -$1B -$1.1B -$1B
Repurchase of Common Stock -- -- -- $150M $301.4M
Other Financing Activities -$50.8M -$182.1M -$305.1M -$103.9M -$184.5M
Cash From Financing $39.7M -$794.5M -$1.1B -$923.7M -$716.5M
 
Beginning Cash (CF) $310.6M $521.2M $492M $317.1M $423.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8M $210.6M -$29.2M -$174.9M $106.5M
Ending Cash (CF) $316.5M $732.4M $458.9M $140.9M $532.3M
 
Levered Free Cash Flow -$70.1M $734M $1.1B $647.2M $820.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $137.3M $574.1M $277.8M $151.1M -$8.3M
Depreciation & Amoritzation $207M $228.5M $252M $238.8M $301.1M
Stock-Based Compensation $16.8M $17.1M $20.4M $8.2M $6.5M
Change in Accounts Receivable $179.9M $132.3M -$50.8M $73.2M -$6.6M
Change in Inventories $780K $9.7M $1.7M -$347K -$492K
Cash From Operations $405M $719.5M $456.1M $429M $339.4M
 
Capital Expenditures $118.9M $329.3M $230.3M $216.4M $172M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$118.2M -$343.8M -$127.4M -$216.4M -$172M
 
Dividends Paid (Ex Special Dividend) $19.3M $38.9M $42.8M $44.7M $46.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$61K $200M $100M $150M --
Long-Term Debt Repaid -$152.9M -$448.2M -$348.8M -$150.2M --
Repurchase of Common Stock -- -- $75M $194.2M --
Other Financing Activities -$26.7M -$51.1M -$4.1M -$35.4M --
Cash From Financing -$198.9M -$338.1M -$370.7M -$274.5M -$121.5M
 
Beginning Cash (CF) $505.1M $466M $327.8M $271.2M $426M
Foreign Exchange Rate Adjustment -$855K -$3.6M $479K -$471K $389K
Additions / Reductions $87M $34M -$41.6M -$62.4M $46.3M
Ending Cash (CF) $591.2M $496.4M $286.7M $208.4M $472.7M
 
Levered Free Cash Flow $286.1M $390.2M $225.8M $212.6M $167.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$319.3M $1.1B $804.6M $561.7M $180.7M
Depreciation & Amoritzation $889.6M $816.4M $907.7M $924.4M $1B
Stock-Based Compensation $53.4M $78.9M $74.1M $49.5M $43.5M
Change in Accounts Receivable -$12M -$197.8M -$76.1M $197.4M -$17.1M
Change in Inventories $10.9M $2.7M -$7.7M $8.8M -$10M
Cash From Operations $1.3B $2B $1.7B $1.8B $1.4B
 
Capital Expenditures $731.1M $1B $1.1B $909.8M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$428.8M -$1B -$988.5M -$909.8M -$1B
 
Dividends Paid (Ex Special Dividend) $77.1M $108.7M $167.5M $178.5M $183.6M
Special Dividend Paid
Long-Term Debt Issued $706.9M $300M $400M $650M --
Long-Term Debt Repaid -$1.1B -$865.3M -$845.5M -$950.2M --
Repurchase of Common Stock -- -- $75M $375.1M $103.8M
Other Financing Activities -$105.9M -$320.6M -$155.3M -$131.3M --
Cash From Financing -$605M -$994.6M -$843.3M -$985.1M -$251.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $285.4M -$39.1M -$138.2M -$56.5M $154.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $584.9M $974.8M $582.3M $928.6M $405.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$156.6M $918.1M $584M $422M $116.2M
Depreciation & Amoritzation $664.1M $619.9M $691.2M $697.1M $787M
Stock-Based Compensation $42.1M $57.6M $42.5M $30.1M $28.5M
Change in Accounts Receivable $75.1M -$130.8M -$69.7M $80.6M -$7.6M
Change in Inventories $9.7M -$410K -$6.6M $1.8M -$9.5M
Cash From Operations $1.1B $1.7B $1.2B $1.3B $998.2M
 
Capital Expenditures $582M $928.6M $925.1M $733.3M $851.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$311.9M -$943.1M -$822.2M -$733.3M -$851.4M
 
Dividends Paid (Ex Special Dividend) $57.9M $89.4M $128.7M $136.2M $139.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $706.9M $300M $300M $350M $350M
Long-Term Debt Repaid -$1.1B -$751.9M -$549.1M -$400.5M -$150.5M
Repurchase of Common Stock -- -- $75M $300.1M $102.6M
Other Financing Activities -$105.9M -$244.4M -$94.5M -$121.9M -$25.8M
Cash From Financing -$585.6M -$785.6M -$547.4M -$608.8M -$143.9M
 
Beginning Cash (CF) $1.2B $1.4B $1B $928.3M $1.2B
Foreign Exchange Rate Adjustment $697K -$5.2M -$414K $778K -$499K
Additions / Reductions $194.5M -$55.2M -$164.2M -$45.9M $2.4M
Ending Cash (CF) $1.3B $1.3B $844.9M $883.2M $1.2B
 
Levered Free Cash Flow $509.3M $750.1M $280.7M $562.1M $146.8M

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock