Financhill
Sell
50

MKL Quote, Financials, Valuation and Earnings

Last price:
$1,754.13
Seasonality move :
7.18%
Day range:
$1,735.38 - $1,759.26
52-week range:
$1,342.66 - $1,809.11
Dividend yield:
0%
P/E ratio:
8.01x
P/S ratio:
1.32x
P/B ratio:
1.36x
Volume:
54.2K
Avg. volume:
55K
1-year change:
25.24%
Market cap:
$22.3B
Revenue:
$15.7B
EPS (TTM):
$216.78
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.5B $9.6B $12.9B $11.8B $15.7B
Revenue Growth (YoY) 36.98% 1.26% 34.02% -8.56% 33.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.4B $3.1B $4B $5.2B $5.2B
Operating Expenses $1.6B $1.4B $1.7B $2.3B $2.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $171.7M $177.6M $183.6M $196.1M $185.1M
EBT. Incl. Unusual Items $2.3B $1B $3.1B -$151.6M $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $486.3M $168.7M $684M -$48.2M $552.6M
Net Income to Company $1.8B $831.8M $2.4B -$103.4M $2.1B
 
Minority Interest in Earnings -$9M -$15.7M -$22.7M -$112.9M -$105M
Net Income to Common Excl Extra Items $1.8B $816M $2.4B -$216.3M $2B
 
Basic EPS (Cont. Ops) $129.25 $55.67 $176.79 -$23.72 $147.32
Diluted EPS (Cont. Ops) $129.07 $55.63 $176.38 -$23.72 $146.98
Weighted Average Basic Share $13.9M $13.8M $13.8M $13.6M $13.3M
Weighted Average Diluted Share $13.9M $13.8M $13.8M $13.6M $13.4M
 
EBITDA -- -- -- -- --
EBIT $2.5B $1.2B $3.3B $44.5M $2.8B
 
Revenue (Reported) $9.5B $9.6B $12.9B $11.8B $15.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.5B $1.2B $3.3B $44.5M $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.8B $2.7B $3.2B $3.4B $4.5B
Revenue Growth (YoY) 36.29% -3.81% 16.25% 7.38% 31.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $887.6M $991.4M $1.3B $1.3B $1.3B
Operating Expenses $341M $413.7M $624.2M $593.1M $596.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $42.7M $46.5M $47.3M $44.6M $53.4M
EBT. Incl. Unusual Items $584.1M $244.1M $133.2M $67.5M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130M $54.4M $16.5M $14.2M $259.4M
Net Income to Company $454M $189.7M $116.8M $53.3M $946.9M
 
Minority Interest in Earnings -$1.3M -$1.6M -$57.2M -$10.7M -$42M
Net Income to Common Excl Extra Items $452.7M $188.1M $59.6M $42.6M $905M
 
Basic EPS (Cont. Ops) $31.07 $15.12 $3.09 $3.15 $66.40
Diluted EPS (Cont. Ops) $31.03 $15.09 $3.08 $3.14 $66.25
Weighted Average Basic Share $13.8M $13.8M $13.6M $13.3M $13M
Weighted Average Diluted Share $13.8M $13.8M $13.6M $13.3M $13M
 
EBITDA -- -- -- -- --
EBIT $626.8M $290.5M $180.6M $112.1M $1.3B
 
Revenue (Reported) $2.8B $2.7B $3.2B $3.4B $4.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $626.8M $290.5M $180.6M $112.1M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.9B $12.4B $11.5B $15.3B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.8B $3.8B $4.9B $5.4B $5.4B
Operating Expenses $1.5B $1.6B $2.3B $2.4B $2.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $175.9M $179.8M $195.3M $190.2M $195.4M
EBT. Incl. Unusual Items $628.4M $3B $81.7M $2.6B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132.5M $585.5M $23.4M $532.3M $840.9M
Net Income to Company $495.9M $2.4B $58.3M $2B $3.1B
 
Minority Interest in Earnings -$16M -$18.9M -$97M -$100.1M -$112.9M
Net Income to Common Excl Extra Items $479.8M $2.4B -$38.7M $1.9B $3B
 
Basic EPS (Cont. Ops) $32.62 $173.77 -$9.91 $139.89 $217.29
Diluted EPS (Cont. Ops) $32.44 $173.46 -$10.13 $139.54 $216.78
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $804.3M $3.2B $277M $2.7B $4.1B
 
Revenue (Reported) $8.9B $12.4B $11.5B $15.3B $17.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $804.3M $3.2B $277M $2.7B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.4B $9.1B $7.7B $11.2B $12.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.3B $2.9B $3.8B $3.9B $4.1B
Operating Expenses $1.1B $1.3B $1.9B $1.8B $1.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses $133.2M $135.4M $147.1M $141.2M $151.5M
EBT. Incl. Unusual Items -$12.6M $2B -$1.1B $1.6B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $419.9M -$240.6M $339.9M $628.2M
Net Income to Company -$15.7M $1.6B -$814.9M $1.3B $2.3B
 
Minority Interest in Earnings -$15.6M -$18.8M -$93.1M -$80.2M -$88.1M
Net Income to Common Excl Extra Items -$31.3M $1.6B -$907.9M $1.2B $2.2B
 
Basic EPS (Cont. Ops) -$3.72 $114.33 -$72.56 $90.68 $160.62
Diluted EPS (Cont. Ops) -$3.82 $114.13 -$72.57 $90.49 $160.30
Weighted Average Basic Share $41.4M $41.4M $40.8M $40.1M $39.2M
Weighted Average Diluted Share $41.5M $41.4M $40.9M $40.2M $39.3M
 
EBITDA -- -- -- -- --
EBIT $120.6M $2.1B -$908.4M $1.8B $3.1B
 
Revenue (Reported) $6.4B $9.1B $7.7B $11.2B $12.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $120.6M $2.1B -$908.4M $1.8B $3.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.1B $4.3B $4B $4.1B $3.7B
Short Term Investments $11.2B $12.7B $14.4B $14.5B $6.5B
Accounts Receivable, Net $7.3B $7.9B $9.7B $11.4B $12.7B
Inventory -- -- -- -- --
Prepaid Expenses $1.4B $1.5B $1.8B $2.1B $2.4B
Other Current Assets -- -- -- -- --
Total Current Assets $22.9B $26.4B $29.9B $32.1B $25.3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $18.8B $19.7B $23.4B $22.2B $26.5B
Goodwill $2.3B $2.6B $2.9B $2.6B $2.6B
Other Intangibles $1.7B $1.8B $1.8B $1.7B $1.6B
Other Long-Term Assets -- -- -- -- --
Total Assets $37.5B $41.7B $48.5B $49.8B $55B
 
Accounts Payable $5.7B $6.2B $7.5B $669.7M $1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.7B $6.2B $7.5B $919.7M $1B
 
Long-Term Debt $3.5B $3.5B $4.4B $3.9B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $26.2B $28.6B $33.3B $36.1B $39.5B
 
Common Stock $3.4B $4B $4B $4.1B $4.1B
Other Common Equity Adj $208.8M $584.4M $237.6M -$767.5M -$478.2M
Common Equity $11.1B $12.2B $14.1B $12.6B $14.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $185.1M $260.5M $484.2M $585.9M $542M
Total Equity $11.3B $13.1B $15.2B $13.7B $15.5B
 
Total Liabilities and Equity $37.5B $41.7B $48.5B $49.8B $55B
Cash and Short Terms $14.2B $17.1B $18.4B $18.7B $10.2B
Total Debt $3.5B $3.5B $4.4B $4.1B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.6B $3.9B $3.5B $4.4B $3.9B
Short Term Investments $12.1B $14.7B $14.2B $6B $6.6B
Accounts Receivable, Net $7.5B $9.3B $11.2B $12.1B $14.7B
Inventory -- -- -- -- --
Prepaid Expenses $1.5B $1.9B $2.3B $2.7B $3.4B
Other Current Assets -- -- -- -- --
Total Current Assets $25.9B $29.8B $31.2B $25.2B $28.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $18.3B $22.9B $21.1B $23.8B $30B
Goodwill $2.6B $2.7B $2.8B $2.6B $2.7B
Other Intangibles $1.8B $1.7B $1.7B $1.6B $1.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $40.2B $46.7B $48.4B $52.7B $62.3B
 
Accounts Payable $5.9B $7.2B $8.5B $924.6M $11.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.9B $7.2B $8.5B $924.6M $11.7B
 
Long-Term Debt $3.5B $4.3B $4.1B $3.8B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $28B $32.4B $35.5B $38.2B $44.6B
 
Common Stock $4B $4B $4.1B $4.1B $4.1B
Other Common Equity Adj $499.7M $319.4M -$1B -$890.8M -$193.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $254.8M $255.4M $577.8M $523.5M $648.6M
Total Equity $12.1B $14.3B $12.9B $14.5B $17.7B
 
Total Liabilities and Equity $40.2B $46.7B $48.4B $52.7B $62.3B
Cash and Short Terms $16.7B $18.7B $17.7B $10.4B $10.5B
Total Debt $3.5B $4.3B $4.1B $3.8B $4.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.8B $831.8M $2.4B -$103.4M $2.1B
Depreciation & Amoritzation $269.2M $307.1M $336.4M $367M $259.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$314M -$577.8M -$1.7B -$1.8B -$1.3B
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.7B $2.3B $2.7B $2.8B
 
Capital Expenditures $123.4M $101.3M $145.2M $254.7M $258.6M
Cash Acquisitions -$503M -$554.1M -$525.6M $732.3M -$155M
Cash From Investing -$535.2M -$511.7M -$2.9B -$1.7B -$2.7B
 
Dividends Paid (Ex Special Dividend) -- -$18.4M -$36M -$36M -$36M
Special Dividend Paid
Long-Term Debt Issued $1.6B $223.2M $1.2B $1B $625M
Long-Term Debt Repaid -$1.1B -$276M -$486.7M -$1.3B -$949.6M
Repurchase of Common Stock -$116.3M -$26.8M -$206.5M -$290.8M -$445.5M
Other Financing Activities -$65.9M -$59.3M -$99.5M -$47.6M -$193.6M
Cash From Financing $359.3M $434.6M $369.8M -$595.3M -$999.7M
 
Beginning Cash (CF) $2.4B $3.5B $5.2B $4.9B $5.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $1.7B -$294M $443.9M -$916.5M
Ending Cash (CF) $3.5B $5.2B $4.9B $5.2B $4.3B
 
Levered Free Cash Flow $1.2B $1.6B $2.1B $2.5B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $454M $189.7M $116.8M $53.3M $946.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $772.8M $809.3M $959.3M $955.7M $890.8M
 
Capital Expenditures $22.1M $25M $98.7M $75.6M $51.9M
Cash Acquisitions -- -$240.1M -$18.8M -$3.6M --
Cash From Investing -$1B -$495.2M -$880M -$969.1M -$326.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26.9M $95.5M $228.9M $119.9M $177M
Long-Term Debt Repaid -$135.4M -$152.8M -$245.7M -$165.6M -$222.8M
Repurchase of Common Stock -- -$61.6M -$81.8M -$82.4M -$128.9M
Other Financing Activities -$23.4M -$6M -$5.7M -$41.3M -$14.8M
Cash From Financing -$131.9M -$124.9M -$104.3M -$169.4M -$189.5M
 
Beginning Cash (CF) $5.6B $4.4B $4.9B $5.2B $4.2B
Foreign Exchange Rate Adjustment $25.4M -$34M -$90.4M -$13.2M $35.3M
Additions / Reductions -$390.2M $189.2M -$25M -$182.8M $375.2M
Ending Cash (CF) $5.3B $4.5B $4.8B $5B $4.6B
 
Levered Free Cash Flow $750.7M $784.3M $860.5M $880M $838.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $495.9M $2.4B $58.3M $2B $3.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.1B $2.5B $2.8B $2.9B
 
Capital Expenditures $100.7M $109.3M $273.8M $200.5M $284.6M
Cash Acquisitions -$813M -$206.8M $395.5M $49.3M -$399.9M
Cash From Investing $144.5M -$3.3B -$1.5B -$1.7B -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -$36.4M -$36M -$36M -$36M
Special Dividend Paid
Long-Term Debt Issued $256.2M $1B $967.4M $752.1M $1.4B
Long-Term Debt Repaid -$650.9M -$418.5M -$1.1B -$1.1B -$854.3M
Repurchase of Common Stock -$58.3M -$125.3M -$292.2M -$352.3M -$565M
Other Financing Activities -$74.7M -$44M -$100.4M -$183.3M -$106.9M
Cash From Financing $64.3M $398.3M -$560.7M -$903.5M -$134.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$770M $482.6M $160.4M -$457.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $2B $2.3B $2.6B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$15.7M $1.6B -$814.9M $1.3B $2.3B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.6B $1.9B $2B $2.1B
 
Capital Expenditures $72.8M $80.8M $209.3M $155.1M $181M
Cash Acquisitions -$547.8M -$200.5M $720.7M $37.7M -$207.2M
Cash From Investing $22.5M -$2.7B -$1.3B -$1.3B -$1.9B
 
Dividends Paid (Ex Special Dividend) -- -$18M -$18M -$18M -$18M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $189.8M $989.1M $757.9M $476M $1.3B
Long-Term Debt Repaid -$227.7M -$370.2M -$982.9M -$811.9M -$716.5M
Repurchase of Common Stock -$23.9M -$122.4M -$208.1M -$269.6M -$389.1M
Other Financing Activities -$54.5M -$39.1M -$40.1M -$175.8M -$89.1M
Cash From Financing $475.6M $439.4M -$491.1M -$799.3M $65.7M
 
Beginning Cash (CF) $13.6B $14.1B $15B $15.5B $12.8B
Foreign Exchange Rate Adjustment $2.5M -$39M -$191M $993K $13.1M
Additions / Reductions $1.8B -$670.7M $105.9M -$177.6M $281.4M
Ending Cash (CF) $15.3B $13.4B $14.9B $15.3B $13.1B
 
Levered Free Cash Flow $1.2B $1.5B $1.7B $1.8B $1.9B

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
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

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

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock