Financhill
Sell
40

MKL Quote, Financials, Valuation and Earnings

Last price:
$1,834.64
Seasonality move :
3.16%
Day range:
$1,827.20 - $1,849.53
52-week range:
$1,417.65 - $2,063.68
Dividend yield:
0%
P/E ratio:
9.23x
P/S ratio:
1.43x
P/B ratio:
1.44x
Volume:
54.2K
Avg. volume:
63.6K
1-year change:
20.62%
Market cap:
$23.5B
Revenue:
$16.8B
EPS (TTM):
$199.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $12.9B $11.8B $15.7B $16.8B
Revenue Growth (YoY) 1.26% 34.02% -8.56% 33.02% 6.6%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.1B $4B $5.2B $5.2B $5.5B
Operating Expenses $1.4B $1.7B $2.3B $2.4B $2.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $177.6M $183.6M $196.1M $185.1M $204.3M
EBT. Incl. Unusual Items $1B $3.1B -$151.6M $2.7B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $168.7M $684M -$48.2M $552.6M $790.3M
Net Income to Company $831.8M $2.4B -$103.4M $2.1B $2.8B
 
Minority Interest in Earnings -$15.7M -$22.7M -$112.9M -$105M -$100.4M
Net Income to Common Excl Extra Items $816M $2.4B -$216.3M $2B $2.7B
 
Basic EPS (Cont. Ops) $55.67 $176.79 -$23.72 $147.32 $199.69
Diluted EPS (Cont. Ops) $55.63 $176.38 -$23.72 $146.98 $199.32
Weighted Average Basic Share $13.8M $13.8M $13.6M $13.3M $13M
Weighted Average Diluted Share $13.8M $13.8M $13.6M $13.4M $13M
 
EBITDA -- -- -- -- --
EBIT $1.2B $3.3B $44.5M $2.8B $3.8B
 
Revenue (Reported) $9.6B $12.9B $11.8B $15.7B $16.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.2B $3.3B $44.5M $2.8B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.8B $4.1B $4.6B $4B
Revenue Growth (YoY) 29.17% 16.14% 8.59% 11.06% -11.82%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $878.3M $1.1B $1.4B $1.3B $1.4B
Operating Expenses $320.3M $413.4M $559.2M $552.1M $551.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses $44.4M $48.2M $49M $43.9M $52.8M
EBT. Incl. Unusual Items $1B $1.1B $903.9M $1B $723.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $165.6M $264.1M $192.4M $212.7M $162.1M
Net Income to Company $847.4M $873.2M $711.5M $794.1M $561.4M
 
Minority Interest in Earnings -$130K -$3.9M -$19.9M -$24.8M -$12.3M
Net Income to Common Excl Extra Items $847.3M $869.3M $691.7M $769.3M $549.2M
 
Basic EPS (Cont. Ops) $59.44 $62.65 $49.21 $56.67 $38.83
Diluted EPS (Cont. Ops) $59.33 $62.44 $49.05 $56.48 $38.74
Weighted Average Basic Share $13.8M $13.7M $13.5M $13.2M $12.9M
Weighted Average Diluted Share $13.9M $13.8M $13.5M $13.3M $12.9M
 
EBITDA -- -- -- -- --
EBIT $1.1B $1.2B $952.9M $1.1B $776.3M
 
Revenue (Reported) $3.3B $3.8B $4.1B $4.6B $4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $1.2B $952.9M $1.1B $776.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $12.9B $11.8B $15.7B $16.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.1B $4B $5.2B $5.2B $5.5B
Operating Expenses $1.4B $1.7B $2.4B $2.4B $2.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $177.6M $183.6M $196.1M $185.1M $204.3M
EBT. Incl. Unusual Items $1B $3.1B -$151.6M $2.7B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $168.7M $684M -$48.2M $552.6M $790.3M
Net Income to Company $831.8M $2.4B -$103.4M $2.1B $2.8B
 
Minority Interest in Earnings -$15.7M -$22.7M -$112.9M -$105M -$100.4M
Net Income to Common Excl Extra Items $816M $2.4B -$216.3M $2B $2.7B
 
Basic EPS (Cont. Ops) $55.72 $176.98 -$23.35 $147.35 $199.45
Diluted EPS (Cont. Ops) $55.51 $176.57 -$23.52 $146.97 $199.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.2B $3.3B $44.5M $2.8B $3.8B
 
Revenue (Reported) $9.6B $12.9B $11.8B $15.7B $16.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.2B $3.3B $44.5M $2.8B $3.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.9B $11.8B $15.7B $16.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4B $5.2B $5.2B $5.5B --
Operating Expenses $1.7B $2.4B $2.4B $2.5B --
Operating Income -- -- -- -- --
 
Net Interest Expenses $183.6M $196.1M $185.1M $204.3M --
EBT. Incl. Unusual Items $3.1B -$151.6M $2.7B $3.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $684M -$48.2M $552.6M $790.3M --
Net Income to Company $2.4B -$103.4M $2.1B $2.8B --
 
Minority Interest in Earnings -$22.7M -$112.9M -$105M -$100.4M --
Net Income to Common Excl Extra Items $2.4B -$216.3M $2B $2.7B --
 
Basic EPS (Cont. Ops) $176.98 -$23.35 $147.35 $199.45 --
Diluted EPS (Cont. Ops) $176.57 -$23.52 $146.97 $199.04 --
Weighted Average Basic Share $55.1M $54.3M $53.4M $52.1M --
Weighted Average Diluted Share $55.2M $54.4M $53.5M $52.2M --
 
EBITDA -- -- -- -- --
EBIT $3.3B $44.5M $2.8B $3.8B --
 
Revenue (Reported) $12.9B $11.8B $15.7B $16.8B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.3B $44.5M $2.8B $3.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.3B $4B $4.1B $3.7B $3.7B
Short Term Investments $12.7B $14.4B $14.5B $16.9B $6.9B
Accounts Receivable, Net $7.9B $9.7B $11.4B $12.7B $15.2B
Inventory -- -- -- -- --
Prepaid Expenses $1.5B $1.8B $2.1B $2.4B $2.9B
Other Current Assets -- -- -- -- --
Total Current Assets $26.4B $29.9B $32.1B $35.7B $28.7B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $19.7B $23.4B $22.2B $26.5B $30.1B
Goodwill $2.6B $2.9B $2.6B $2.6B $2.7B
Other Intangibles $1.8B $1.8B $1.7B $1.6B $1.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $41.7B $48.5B $49.8B $55B $61.9B
 
Accounts Payable $6.2B $7.5B $669.7M $1B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.2B $7.5B $919.7M $1B $1.4B
 
Long-Term Debt $3.5B $4.4B $3.9B $3.8B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $28.6B $33.3B $36.1B $39.5B $44.4B
 
Common Stock $4B $4B $4.1B $4.1B $4.2B
Other Common Equity Adj $584.4M $237.6M -$767.5M -$478.2M -$617.1M
Common Equity $12.2B $14.1B $12.6B $14.4B $16.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $260.5M $484.2M $585.9M $542M $553.1M
Total Equity $13.1B $15.2B $13.7B $15.5B $17.5B
 
Total Liabilities and Equity $41.7B $48.5B $49.8B $55B $61.9B
Cash and Short Terms $17.1B $18.4B $18.7B $20.7B $10.6B
Total Debt $3.5B $4.4B $4.1B $3.8B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.3B $4B $4.1B $3.7B $3.7B
Short Term Investments $12.7B $14.4B $14.5B $16.9B $6.9B
Accounts Receivable, Net $7.9B $9.7B $11.4B $12.7B $15.2B
Inventory -- -- -- -- --
Prepaid Expenses $1.5B $1.8B $2.1B $2.4B $2.9B
Other Current Assets -- -- -- -- --
Total Current Assets $26.4B $29.9B $32.1B $35.7B $28.7B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $19.7B $23.4B $22.2B $26.5B $30.1B
Goodwill $2.6B $2.9B $2.6B $2.6B $2.7B
Other Intangibles $1.8B $1.8B $1.7B $1.6B $1.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $41.7B $48.5B $49.8B $55B $61.9B
 
Accounts Payable $6.2B $7.5B $669.7M $1B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.2B $7.5B $919.7M $1B $1.4B
 
Long-Term Debt $3.5B $4.4B $3.9B $3.8B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $28.6B $33.3B $36.1B $39.5B $44.4B
 
Common Stock $4B $4B $4.1B $4.1B $4.2B
Other Common Equity Adj $584.4M $237.6M -$767.5M -$478.2M -$617.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $260.5M $484.2M $585.9M $542M $553.1M
Total Equity $13.1B $15.2B $13.7B $15.5B $17.5B
 
Total Liabilities and Equity $41.7B $48.5B $49.8B $55B $61.9B
Cash and Short Terms $17.1B $18.4B $18.7B $20.7B $10.6B
Total Debt $3.5B $4.4B $4.1B $3.8B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $831.8M $2.4B -$103.4M $2.1B $2.8B
Depreciation & Amoritzation $307.1M $336.4M $309.4M $319.7M $342.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$577.8M -$1.7B -$1.8B -$1.3B -$2.5B
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.3B $2.7B $2.8B $2.6B
 
Capital Expenditures $101.3M $145.2M $254.7M $258.6M $255M
Cash Acquisitions -$554.1M -$525.6M $752.3M $37.7M -$207.8M
Cash From Investing -$511.7M -$2.9B -$1.7B -$2.7B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$18.4M -$36M -$36M -$36M -$36M
Special Dividend Paid
Long-Term Debt Issued $223.2M $1.2B $1B $625M $1.4B
Long-Term Debt Repaid -$276M -$486.7M -$1.3B -$949.6M -$896.7M
Repurchase of Common Stock -$26.8M -$206.5M -$290.8M -$445.5M -$572.7M
Other Financing Activities -$59.3M -$99.5M -$47.6M -$193.6M -$226.6M
Cash From Financing $434.6M $369.8M -$595.3M -$999.7M -$297.9M
 
Beginning Cash (CF) $3.5B $5.2B $4.9B $5.2B $4.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$294M $443.9M -$916.5M -$102.5M
Ending Cash (CF) $5.2B $4.9B $5.2B $4.3B $4.2B
 
Levered Free Cash Flow $1.6B $2.1B $2.5B $2.5B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $847.4M $873.2M $711.5M $794.1M $561.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $476M $651.6M $829.2M $822.5M $493.9M
 
Capital Expenditures $28.5M $64.5M $45.4M $103.5M $74M
Cash Acquisitions -$6.3M -$325.2M $31.6M -- -$522K
Cash From Investing -$534.2M -$205.3M -$386.9M -$1.4B -$514.3M
 
Dividends Paid (Ex Special Dividend) -$18.4M -$18M -$18M -$18M -$18M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $33.3M $209.4M $276.1M $149M $155.7M
Long-Term Debt Repaid -$48.3M -$116.6M -$272.2M -$137.8M -$180.2M
Repurchase of Common Stock -$2.9M -$84.1M -$82.7M -$175.9M -$183.6M
Other Financing Activities -$4.8M -$60.3M -$7.5M -$17.8M -$137.5M
Cash From Financing -$41.1M -$69.6M -$104.3M -$200.4M -$363.6M
 
Beginning Cash (CF) $5.3B $4.5B $4.8B $5B $4.6B
Foreign Exchange Rate Adjustment $53.4M -$2.8M $87.6M $26M -$50.3M
Additions / Reductions -$99.3M $376.7M $338M -$738.9M -$383.9M
Ending Cash (CF) $5.2B $4.9B $5.2B $4.3B $4.2B
 
Levered Free Cash Flow $447.5M $587.1M $783.7M $719M $420M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $831.8M $2.4B -$103.4M $2.1B $2.8B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.3B $2.7B $2.8B $2.6B
 
Capital Expenditures $101.3M $145.2M $254.7M $258.6M $255M
Cash Acquisitions -$554.1M -$525.6M $752.3M $37.7M -$207.8M
Cash From Investing -$511.7M -$2.9B -$1.7B -$2.7B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$18.4M -$36M -$36M -$36M -$36M
Special Dividend Paid
Long-Term Debt Issued $223.2M $1.2B $1B $625M $1.4B
Long-Term Debt Repaid -$276M -$486.7M -$1.3B -$949.6M -$896.7M
Repurchase of Common Stock -$26.8M -$206.5M -$290.8M -$445.5M -$572.7M
Other Financing Activities -$59.3M -$99.5M -$47.6M -$193.6M -$226.6M
Cash From Financing $434.6M $369.8M -$595.3M -$999.7M -$297.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$294M $443.9M -$916.5M -$102.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $2.1B $2.5B $2.5B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.4B -$103.4M $2.1B $2.8B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $2.7B $2.8B $2.6B --
 
Capital Expenditures $145.2M $254.7M $258.6M $255M --
Cash Acquisitions -$525.6M $752.3M $37.7M -$207.8M --
Cash From Investing -$2.9B -$1.7B -$2.7B -$2.4B --
 
Dividends Paid (Ex Special Dividend) -$36M -$36M -$36M -$36M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1B $625M $1.4B --
Long-Term Debt Repaid -$486.7M -$1.3B -$949.6M -$896.7M --
Repurchase of Common Stock -$206.5M -$290.8M -$445.5M -$572.7M --
Other Financing Activities -$99.5M -$47.6M -$193.6M -$226.6M --
Cash From Financing $369.8M -$595.3M -$999.7M -$297.9M --
 
Beginning Cash (CF) $18.6B $19.8B $20.5B $17.5B --
Foreign Exchange Rate Adjustment -$41.7M -$103.4M $27M -$37.3M --
Additions / Reductions -$294M $443.9M -$916.5M -$102.5M --
Ending Cash (CF) $18.2B $20.1B $19.6B $17.3B --
 
Levered Free Cash Flow $2.1B $2.5B $2.5B $2.3B --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock