Financhill
Sell
24

MCY Quote, Financials, Valuation and Earnings

Last price:
$67.53
Seasonality move :
2.29%
Day range:
$66.08 - $68.96
52-week range:
$36.96 - $80.72
Dividend yield:
1.86%
P/E ratio:
6.76x
P/S ratio:
0.69x
P/B ratio:
2.03x
Volume:
1.2M
Avg. volume:
284.4K
1-year change:
82.72%
Market cap:
$3.8B
Revenue:
$4.6B
EPS (TTM):
$10.09
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4B $3.8B $4B $3.6B $4.6B
Revenue Growth (YoY) 17.53% -4.73% 5.52% -8.77% 27.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9M $8.3M $10M $10.3M $19.6M
Operating Expenses $269.3M $285.8M $283.4M $279.7M $279.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses $17M $17M $17.1M $17.2M $24.2M
EBT. Incl. Unusual Items $378.1M $458.5M $299.3M -$670.7M $99.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58M $83.9M $51.4M -$158M $3.1M
Net Income to Company $320.1M $374.6M $247.9M -$512.7M $96.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $320.1M $374.6M $247.9M -$512.7M $96.3M
 
Basic EPS (Cont. Ops) $5.78 $6.77 $4.48 -$9.26 $1.74
Diluted EPS (Cont. Ops) $5.78 $6.77 $4.48 -$9.26 $1.74
Weighted Average Basic Share $55.4M $55.4M $55.4M $55.4M $55.4M
Weighted Average Diluted Share $55.4M $55.4M $55.4M $55.4M $55.4M
 
EBITDA -- -- -- -- --
EBIT $395.1M $475.5M $316.4M -$653.5M $123.6M
 
Revenue (Reported) $4B $3.8B $4B $3.6B $4.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $395.1M $475.5M $316.4M -$653.5M $123.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $998.8M $932.2M $900.3M $1.1B $1.5B
Revenue Growth (YoY) 1.16% -6.66% -3.43% 18.32% 43.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.9M $2.5M $3M $3.9M $22.5M
Operating Expenses $71.9M $80.2M $68.6M $69.2M $86.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses $4.3M $4.3M $4.3M $5.9M $7.7M
EBT. Incl. Unusual Items $146.6M -$3.4M -$128.9M -$15.2M $287.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.8M -$4.7M -$30.6M -$7M $56.2M
Net Income to Company $118.9M $1.3M -$98.3M -$8.2M $230.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $118.9M $1.3M -$98.3M -$8.2M $230.9M
 
Basic EPS (Cont. Ops) $2.15 $0.02 -$1.78 -$0.15 $4.17
Diluted EPS (Cont. Ops) $2.15 $0.02 -$1.78 -$0.15 $4.17
Weighted Average Basic Share $55.4M $55.4M $55.4M $55.4M $55.4M
Weighted Average Diluted Share $55.4M $55.4M $55.4M $55.4M $55.4M
 
EBITDA -- -- -- -- --
EBIT $150.9M $886K -$124.6M -$9.3M $294.8M
 
Revenue (Reported) $998.8M $932.2M $900.3M $1.1B $1.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $150.9M $886K -$124.6M -$9.3M $294.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.7B $4B $3.5B $4.4B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.7M $9.4M $9.3M $18.2M $28.4M
Operating Expenses $282.6M $283M $275M $278.6M $318.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses $17M $17.1M $17.1M $20.8M $31.1M
EBT. Incl. Unusual Items $279.9M $471.6M -$618.5M -$155.9M $689.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.3M $87.3M -$143.1M -$54M $131M
Net Income to Company $239.6M $384.2M -$475.4M -$101.8M $558.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $239.6M $384.2M -$475.4M -$101.8M $558.3M
 
Basic EPS (Cont. Ops) $4.33 $6.93 -$8.59 -$1.84 $10.09
Diluted EPS (Cont. Ops) $4.33 $6.93 -$8.59 -$1.84 $10.09
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $296.9M $488.7M -$601.4M -$135.1M $720.4M
 
Revenue (Reported) $3.7B $4B $3.5B $4.4B $5.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $296.9M $488.7M -$601.4M -$135.1M $720.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.7B $2.9B $2.5B $3.3B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.8M $7.9M $7.1M $15M $23.8M
Operating Expenses $219.5M $216.7M $208.3M $207.2M $245.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses $12.8M $12.8M $12.8M $16.4M $23.3M
EBT. Incl. Unusual Items $251.4M $264.4M -$653.4M -$138.5M $451.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.5M $47M -$147.5M -$43.5M $84.5M
Net Income to Company $207.9M $217.5M -$505.9M -$95.1M $366.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $207.9M $217.5M -$505.9M -$95.1M $366.9M
 
Basic EPS (Cont. Ops) $3.76 $3.92 -$9.14 -$1.72 $6.63
Diluted EPS (Cont. Ops) $3.76 $3.92 -$9.14 -$1.72 $6.63
Weighted Average Basic Share $166.1M $166.1M $166.1M $166.1M $166.1M
Weighted Average Diluted Share $166.1M $166.1M $166.1M $166.1M $166.1M
 
EBITDA -- -- -- -- --
EBIT $264.2M $277.3M -$640.6M -$122.1M $474.7M
 
Revenue (Reported) $2.7B $2.9B $2.5B $3.3B $4.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $264.2M $277.3M -$640.6M -$122.1M $474.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $294.4M $348.5M $335.6M $289.8M $550.9M
Short Term Investments $494.1M $375.6M $140.1M $122.9M $178.5M
Accounts Receivable, Net $683.6M $637.6M $660.7M $592M $633.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.4B $1.2B $1.1B $1.4B
 
Property Plant And Equipment $213.9M $219.5M $223.3M $191.6M $165.6M
Long-Term Investments $4.3B $4.7B $5.1B $4.9B $5.2B
Goodwill $42.8M $42.8M $42.8M $42.8M $42.8M
Other Intangibles $10.6M $11.3M $10.3M $9.2M $8.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.9B $6.3B $6.8B $6.5B $7.1B
 
Accounts Payable $143.3M $194.4M $169.1M $151.7M $175.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $143.3M $204.8M $169.1M $151.7M $175.2M
 
Long-Term Debt $372.1M $372.5M $372.9M $398.3M $573.7M
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.3B $4.6B $5B $5.6B
 
Common Stock $98.8M $99M $98.9M $98.9M $98.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.8B $2B $2.1B $1.5B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $2B $2.1B $1.5B $1.5B
 
Total Liabilities and Equity $5.9B $6.3B $6.8B $6.5B $7.1B
Cash and Short Terms $788.5M $724.1M $475.7M $412.7M $729.4M
Total Debt $372.1M $372.5M $372.9M $398.3M $573.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $322.1M $341.6M $335.9M $453.9M $616.3M
Short Term Investments $253.8M $193.6M $100.6M $211.8M $288.7M
Accounts Receivable, Net $662.5M $697.5M $666.3M $646.2M $753.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.3B $1.2B $1.4B $1.7B
 
Property Plant And Equipment $216M $220M $213.4M $166.5M $149.9M
Long-Term Investments $4.5B $5.1B $4.7B $5B $6B
Goodwill $42.8M $42.8M $42.8M $42.8M $42.8M
Other Intangibles $9.9M $10.5M $9.5M $8.6M $7.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.1B $6.8B $6.5B $6.9B $8.2B
 
Accounts Payable $180.3M $182.1M $155.4M $166.8M $231.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $186.7M $182.1M $155.4M $366.8M $455.9M
 
Long-Term Debt $372.4M $372.8M $373.2M $373.6M $374M
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $4.6B $4.9B $5.5B $6.3B
 
Common Stock $98.9M $98.9M $98.9M $98.9M $98.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2.1B $1.5B $1.4B $1.9B
 
Total Liabilities and Equity $6.1B $6.8B $6.5B $6.9B $8.2B
Cash and Short Terms $576M $535.2M $436.5M $665.7M $905M
Total Debt $372.4M $372.8M $373.2M $573.6M $574M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $320.1M $374.6M $247.9M -$512.7M $96.3M
Depreciation & Amoritzation $64.7M $68.5M $79.1M $82.4M $72.2M
Stock-Based Compensation $123K -- -- -- --
Change in Accounts Receivable $92.5M $44.1M -$23.2M $68.7M -$41.7M
Change in Inventories -- -- -- -- --
Cash From Operations $519.7M $605.6M $501.6M $352.6M $453M
 
Capital Expenditures $40.1M $40M $41.4M $35.5M $36.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$401.2M -$411.3M -$373.7M -$316.4M -$295.4M
 
Dividends Paid (Ex Special Dividend) -$139.1M -$139.6M -$140.2M -$105.5M -$70.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $25M $175M
Long-Term Debt Repaid -- -$609K -$825K -$1.5M -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$138.4M -$140.2M -$140.8M -$82M $103.6M
 
Beginning Cash (CF) $314.3M $294.4M $348.5M $335.6M $289.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.9M $54.1M -$12.9M -$45.8M $261.1M
Ending Cash (CF) $294.4M $348.5M $335.6M $289.8M $550.9M
 
Levered Free Cash Flow $479.6M $565.7M $460.1M $317.1M $416.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $118.9M $1.3M -$98.3M -$8.2M $230.9M
Depreciation & Amoritzation $17.6M $20M $18.9M $18.2M $19.1M
Stock-Based Compensation $36K $36K -- -- --
Change in Accounts Receivable -$9.7M -$29.1M -$5.3M -$33.4M -$18M
Change in Inventories -- -- -- -- --
Cash From Operations $183.7M $110.8M $90M $122.3M $318.1M
 
Capital Expenditures $10M $11.7M $8.5M $7.9M $12M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.8M -$112.4M -$26.3M -$133.3M -$293.6M
 
Dividends Paid (Ex Special Dividend) -$34.9M -$35M -$17.6M -$17.6M -$17.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $125M --
Long-Term Debt Repaid -- -$377K -$210K -$213K $15K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$34.9M -$35.4M -$17.8M $107.2M -$17.6M
 
Beginning Cash (CF) $262.2M $378.6M $290M $357.7M $609.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60M -$37M $45.9M $96.2M $6.9M
Ending Cash (CF) $322.1M $341.6M $335.9M $453.9M $616.3M
 
Levered Free Cash Flow $173.7M $99.1M $81.4M $114.4M $306.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $239.6M $384.2M -$475.4M -$101.8M $558.3M
Depreciation & Amoritzation $67.9M $74.7M $86.8M $71.9M $71.9M
Stock-Based Compensation $141K -- -$106K -- --
Change in Accounts Receivable $68.8M -$35.1M $31.3M $20.1M -$107.1M
Change in Inventories -- -- -- -- --
Cash From Operations $549.3M $590.4M $358.4M $295.4M $1B
 
Capital Expenditures $38M $39.7M $37.5M $36.9M $43.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$403.2M -$429.7M -$239.9M -$305.8M -$779.8M
 
Dividends Paid (Ex Special Dividend) -$139.5M -$140.1M -$123.1M -$70.3M -$70.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $200M --
Long-Term Debt Repaid -- -$1.4M -$1.2M -$1.2M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$139.4M -$141.2M -$124.3M $128.5M -$72M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8M $19.5M -$5.7M $118.1M $162.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $511.3M $550.7M $320.9M $258.5M $970.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $207.9M $217.5M -$505.9M -$95.1M $366.9M
Depreciation & Amoritzation $50.6M $56.9M $64.6M $54.2M $53.8M
Stock-Based Compensation $106K $106K -- -- --
Change in Accounts Receivable $19.2M -$60M -$5.5M -$54.2M -$119.6M
Change in Inventories -- -- -- -- --
Cash From Operations $443.3M $428M $284.9M $227.7M $788.8M
 
Capital Expenditures $29.8M $29.5M $25.6M $27M $33.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$310.9M -$329.3M -$195.5M -$184.9M -$669.3M
 
Dividends Paid (Ex Special Dividend) -$104.6M -$105.1M -$87.9M -$52.7M -$52.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $175M --
Long-Term Debt Repaid -- -$765K -$1.1M -$855K -$1.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$104.6M -$105.6M -$89M $121.4M -$54.2M
 
Beginning Cash (CF) $809.4M $1.1B $921.3M $917.9M $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.7M -$6.9M $329K $164.2M $65.4M
Ending Cash (CF) $837.1M $1.1B $921.7M $1.1B $1.8B
 
Levered Free Cash Flow $413.5M $398.5M $259.3M $200.7M $755M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 up 2.79% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.8% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.31% over the past day.

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

Show me the best stock