Financhill
Buy
52

MCY Quote, Financials, Valuation and Earnings

Last price:
$64.70
Seasonality move :
-0.52%
Day range:
$64.39 - $65.43
52-week range:
$44.19 - $80.72
Dividend yield:
1.94%
P/E ratio:
12.67x
P/S ratio:
0.65x
P/B ratio:
1.99x
Volume:
347.7K
Avg. volume:
343.5K
1-year change:
28.9%
Market cap:
$3.6B
Revenue:
$5.5B
EPS (TTM):
$5.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $4B $3.6B $4.6B $5.5B
Revenue Growth (YoY) -4.73% 5.52% -8.77% 27.08% 18.27%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.3M $10M $10.3M $19.6M $31.5M
Operating Expenses $285.8M $283.4M $279.7M $279.7M $327.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses $17M $17.1M $17.2M $24.2M $30.8M
EBT. Incl. Unusual Items $458.5M $299.3M -$670.7M $99.4M $574.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.9M $51.4M -$158M $3.1M $106.9M
Net Income to Company $374.6M $247.9M -$512.7M $96.3M $468M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $374.6M $247.9M -$512.7M $96.3M $468M
 
Basic EPS (Cont. Ops) $6.77 $4.48 -$9.26 $1.74 $8.45
Diluted EPS (Cont. Ops) $6.77 $4.48 -$9.26 $1.74 $8.45
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 $475.5M $316.4M -$653.5M $123.6M $605.7M
 
Revenue (Reported) $3.8B $4B $3.6B $4.6B $5.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $475.5M $316.4M -$653.5M $123.6M $605.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $993.1M $805.5M $1.1B $1.3B $1.4B
Revenue Growth (YoY) 40.21% -18.89% 37.39% 15.14% 9.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.2M $2.6M $894K $4.2M $6M
Operating Expenses $65.6M $70.3M $69.7M $77.1M $79.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses $4.3M $4.3M $4.9M $7.8M $7.2M
EBT. Incl. Unusual Items $132.4M -$253.1M -$62.1M $89.2M -$142.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.4M -$56.2M -$16.8M $15.8M -$34M
Net Income to Company $107M -$196.9M -$45.3M $73.5M -$108.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $107M -$196.9M -$45.3M $73.5M -$108.3M
 
Basic EPS (Cont. Ops) $1.93 -$3.56 -$0.82 $1.33 -$1.96
Diluted EPS (Cont. Ops) $1.93 -$3.56 -$0.82 $1.33 -$1.96
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 $136.8M -$248.9M -$57.1M $97M -$135.1M
 
Revenue (Reported) $993.1M $805.5M $1.1B $1.3B $1.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $136.8M -$248.9M -$57.1M $97M -$135.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.1B $3.8B $3.9B $4.8B $5.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.9M $9.5M $8.6M $22.9M $33.3M
Operating Expenses $274.8M $288.1M $279.1M $287.1M $329.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses $17.1M $17M $17.9M $27M $30.2M
EBT. Incl. Unusual Items $771.6M -$86.2M -$479.7M $250.7M $343.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150.8M -$30.3M -$118.6M $35.6M $57.2M
Net Income to Company $620.8M -$56M -$361M $215.1M $286.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $620.8M -$56M -$361M $215.1M $286.2M
 
Basic EPS (Cont. Ops) $11.21 -$1.02 -$6.52 $3.89 $5.17
Diluted EPS (Cont. Ops) $11.21 -$1.02 -$6.52 $3.89 $5.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $788.8M -$69.2M -$461.8M $277.7M $373.6M
 
Revenue (Reported) $4.1B $3.8B $3.9B $4.8B $5.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $788.8M -$69.2M -$461.8M $277.7M $373.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $993.1M $805.5M $1.1B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.2M $2.6M $894K $4.2M $6M
Operating Expenses $65.6M $70.3M $69.7M $77.1M $79.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses $4.3M $4.3M $4.9M $7.8M $7.2M
EBT. Incl. Unusual Items $132.4M -$253.1M -$62.1M $89.2M -$142.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.4M -$56.2M -$16.8M $15.8M -$34M
Net Income to Company $107M -$196.9M -$45.3M $73.5M -$108.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $107M -$196.9M -$45.3M $73.5M -$108.3M
 
Basic EPS (Cont. Ops) $1.93 -$3.56 -$0.82 $1.33 -$1.96
Diluted EPS (Cont. Ops) $1.93 -$3.56 -$0.82 $1.33 -$1.96
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 $136.8M -$248.9M -$57.1M $97M -$135.1M
 
Revenue (Reported) $993.1M $805.5M $1.1B $1.3B $1.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $136.8M -$248.9M -$57.1M $97M -$135.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $348.5M $335.6M $289.8M $550.9M $720.3M
Short Term Investments $375.6M $140.1M $122.9M $178.5M $283.8M
Accounts Receivable, Net $637.6M $660.7M $592M $633.7M $719.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.2B $1.1B $1.4B $1.8B
 
Property Plant And Equipment $219.5M $223.3M $191.6M $165.6M $151.6M
Long-Term Investments $4.7B $5.1B $4.9B $5.2B $6.1B
Goodwill $42.8M $42.8M $42.8M $42.8M $42.8M
Other Intangibles $11.3M $10.3M $9.2M $8.3M $7.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.3B $6.8B $6.5B $7.1B $8.3B
 
Accounts Payable $194.4M $169.1M $151.7M $175.2M $242.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $204.8M $169.1M $151.7M $175.2M $262.9M
 
Long-Term Debt $372.5M $372.9M $398.3M $573.7M $574.1M
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.6B $5B $5.6B $6.4B
 
Common Stock $99M $98.9M $98.9M $98.9M $99.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $2B $2.1B $1.5B $1.5B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.1B $1.5B $1.5B $1.9B
 
Total Liabilities and Equity $6.3B $6.8B $6.5B $7.1B $8.3B
Cash and Short Terms $724.1M $475.7M $412.7M $729.4M $1B
Total Debt $372.5M $372.9M $398.3M $573.7M $574.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $338.4M $295.8M $270.4M $530.1M $1.3B
Short Term Investments $548.1M $133.9M $146.8M $162.5M $208.1M
Accounts Receivable, Net $670.3M $676.2M $595.8M $706.6M $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $1.1B $1.1B $1.4B $3B
 
Property Plant And Equipment $217.3M $220M $176.3M $166.8M $159.3M
Long-Term Investments $4.9B $5B $5B $5.5B $5.4B
Goodwill $42.8M $42.8M $42.8M $42.8M $42.8M
Other Intangibles $11.1M $10M $9M $8.4M $7.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.6B $6.7B $6.6B $7.4B $9B
 
Accounts Payable $191.1M $175.4M $151.4M $178.1M $172.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $225.4M $175.4M $151.4M $384.7M $172.4M
 
Long-Term Debt $372.6M $373M $448.4M $373.8M $574.2M
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.8B $5.1B $5.8B $7.2B
 
Common Stock $98.8M $98.9M $98.9M $98.9M $99.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $1.9B $1.5B $1.6B $1.8B
 
Total Liabilities and Equity $6.6B $6.7B $6.6B $7.4B $9B
Cash and Short Terms $886.5M $429.7M $417.2M $692.6M $1.5B
Total Debt $372.6M $373M $448.4M $573.8M $574.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $374.6M $247.9M -$512.7M $96.3M $468M
Depreciation & Amoritzation $68.5M $79.1M $82.4M $72.2M $73.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $44.1M -$23.2M $68.7M -$41.7M -$85.7M
Change in Inventories -- -- -- -- --
Cash From Operations $605.6M $501.6M $352.6M $453M $1B
 
Capital Expenditures $40M $41.4M $35.5M $36.8M $46.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$411.3M -$373.7M -$316.4M -$295.5M -$796.7M
 
Dividends Paid (Ex Special Dividend) -$139.6M -$140.2M -$105.5M -$70.3M -$70.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $25M $175M --
Long-Term Debt Repaid -$609K -$825K -$1.5M -$1.1M -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$140.2M -$140.8M -$82M $103.6M -$71.1M
 
Beginning Cash (CF) $294.4M $348.5M $335.6M $289.8M $550.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.1M -$12.9M -$45.8M $261.1M $169.4M
Ending Cash (CF) $348.5M $335.6M $289.8M $550.9M $720.3M
 
Levered Free Cash Flow $565.7M $460.1M $317.1M $416.2M $991M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $107M -$196.9M -$45.3M $73.5M -$108.3M
Depreciation & Amoritzation $17.6M $22.3M $17.4M $17.3M $17.2M
Stock-Based Compensation $35K -- -- -- --
Change in Accounts Receivable -$32.8M -$15.5M -$3.7M -$73M -$649.9M
Change in Inventories -- -- -- -- --
Cash From Operations $174.5M $106.6M $18.2M $192.6M -$68.7M
 
Capital Expenditures $7.9M $8.3M $8.7M $10.3M $13.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$149.4M -$110.4M -$69.5M -$194.9M $651.6M
 
Dividends Paid (Ex Special Dividend) -$35M -$35.2M -$17.6M -$17.6M -$17.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -$393K -$789K -$489K -$985K -$754K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$35.2M -$36M $31.9M -$18.6M -$18.3M
 
Beginning Cash (CF) $348.5M $335.6M $289.8M $550.9M $720.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10M -$39.8M -$19.4M -$20.8M $564.5M
Ending Cash (CF) $338.4M $295.8M $270.4M $530.1M $1.3B
 
Levered Free Cash Flow $166.6M $98.3M $9.5M $182.4M -$81.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $620.8M -$56M -$361M $215.1M $286.2M
Depreciation & Amoritzation $70M $83.7M $77.5M $72.2M $73.3M
Stock-Based Compensation -- -$35K -- -- --
Change in Accounts Receivable $23.2M -$5.9M $80.5M -$110.9M -$662.6M
Change in Inventories -- -- -- -- --
Cash From Operations $683M $433.6M $264.2M $627.5M $775.8M
 
Capital Expenditures $37.6M $41.8M $35.9M $38.4M $49M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$456.8M -$334.7M -$275.5M -$420.8M $49.8M
 
Dividends Paid (Ex Special Dividend) -$139.8M -$140.4M -$87.9M -$70.3M -$70.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $75M $125M --
Long-Term Debt Repaid -$1M -$1.2M -$1.2M -$1.6M -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$140.6M -$141.6M -$14.1M $53.1M -$70.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85.6M -$42.7M -$25.4M $259.7M $754.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $645.4M $391.9M $228.3M $589.1M $726.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $107M -$196.9M -$45.3M $73.5M -$108.3M
Depreciation & Amoritzation $17.6M $22.3M $17.4M $17.3M $17.2M
Stock-Based Compensation $35K -- -- -- --
Change in Accounts Receivable -$32.8M -$15.5M -$3.7M -$73M -$649.9M
Change in Inventories -- -- -- -- --
Cash From Operations $174.5M $106.6M $18.2M $192.6M -$68.7M
 
Capital Expenditures $7.9M $8.3M $8.7M $10.3M $13.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$149.4M -$110.4M -$69.5M -$194.9M $651.6M
 
Dividends Paid (Ex Special Dividend) -$35M -$35.2M -$17.6M -$17.6M -$17.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -$393K -$789K -$489K -$985K -$754K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$35.2M -$36M $31.9M -$18.6M -$18.3M
 
Beginning Cash (CF) $348.5M $335.6M $289.8M $550.9M $720.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10M -$39.8M -$19.4M -$20.8M $564.5M
Ending Cash (CF) $338.4M $295.8M $270.4M $530.1M $1.3B
 
Levered Free Cash Flow $166.6M $98.3M $9.5M $182.4M -$81.9M

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
37
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
RGC alert for Jun 17

Regencell Bioscience Holdings [RGC] is up 28% over the past day.

Buy
75
ARQQ alert for Jun 17

Arqit Quantum [ARQQ] is up 2.1% over the past day.

Buy
59
SYM alert for Jun 17

Symbotic [SYM] is down 1.05% over the past day.

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

Show me the best stock