Financhill
Sell
39

MPW Quote, Financials, Valuation and Earnings

Last price:
$4.56
Seasonality move :
-0.83%
Day range:
$4.54 - $4.70
52-week range:
$3.51 - $6.55
Dividend yield:
11.71%
P/E ratio:
--
P/S ratio:
2.92x
P/B ratio:
0.58x
Volume:
6.5M
Avg. volume:
8.8M
1-year change:
-7.43%
Market cap:
$2.8B
Revenue:
$995.5M
EPS (TTM):
-$2.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.5B $1.5B $871.8M $995.5M
Revenue Growth (YoY) 46.25% 23.65% -0.12% -43.49% 14.2%
 
Cost of Revenues $24.9M $39.1M $45.7M $41.6M $27.3M
Gross Profit $1.2B $1.5B $1.5B $830.2M $968.3M
Gross Profit Margin 98.01% 97.47% 97.04% 95.23% 97.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $131.7M $145.6M $160.5M $145.6M $133.8M
Other Inc / (Exp) -$8.2M $87.2M $324.5M -$357.2M -$2.3B
Operating Expenses $395.9M $466.9M $493.5M $748.9M $581.4M
Operating Income $828.4M $1B $1B $81.3M $386.8M
 
Net Interest Expenses $356.9M $395M $368.5M $410.9M $422.1M
EBT. Incl. Unusual Items $463.3M $730.9M $959.7M -$686.8M -$2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.1M $73.9M $55.9M -$130.7M $44.1M
Net Income to Company $432.3M $656.9M $903.8M -$556.1M -$2.4B
 
Minority Interest in Earnings -$822K -$919K -$1.2M -$384K -$2M
Net Income to Common Excl Extra Items $431.5M $656M $902.6M -$556.5M -$2.4B
 
Basic EPS (Cont. Ops) $0.81 $1.11 $1.50 -$0.93 -$4.02
Diluted EPS (Cont. Ops) $0.81 $1.11 $1.50 -$0.93 -$4.02
Weighted Average Basic Share $529.2M $588.8M $598.6M $598.5M $600.2M
Weighted Average Diluted Share $530.5M $590.1M $598.8M $598.5M $600.2M
 
EBITDA $1.1B $1.4B $1.3B $697.4M $840.6M
EBIT $828.4M $1B $1B $81.3M $386.8M
 
Revenue (Reported) $1.2B $1.5B $1.5B $871.8M $995.5M
Operating Income (Reported) $828.4M $1B $1B $81.3M $386.8M
Operating Income (Adjusted) $828.4M $1B $1B $81.3M $386.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $362.8M $409.8M $350.2M $271.3M $223.8M
Revenue Growth (YoY) 23.33% 12.97% -14.54% -22.53% -17.51%
 
Cost of Revenues $5.5M $8.6M $7.1M $4.8M $7M
Gross Profit $357.3M $401.2M $343.1M $266.5M $216.8M
Gross Profit Margin 98.5% 97.9% 97.97% 98.22% 96.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.1M $41.4M $41.7M $33.3M $41.9M
Other Inc / (Exp) $15.9M $468.9M -$83.3M -$913.3M -$103.1M
Operating Expenses $111.7M $126.7M $125.6M $108.9M $106.5M
Operating Income $245.6M $274.5M $217.5M $157.6M $110.3M
 
Net Interest Expenses $89.2M $100M $97.7M $108.7M $115.8M
EBT. Incl. Unusual Items $172.2M $643.3M $36.6M -$864.4M -$108.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $11.4M $3.5M $10.9M $9.4M
Net Income to Company $163.9M $631.9M $33M -$875.4M -$118M
 
Minority Interest in Earnings -$97K -$266K -$236K -$248K -$259K
Net Income to Common Excl Extra Items $163.8M $631.7M $32.8M -$875.6M -$118.3M
 
Basic EPS (Cont. Ops) $0.28 $1.05 $0.05 -$1.46 -$0.20
Diluted EPS (Cont. Ops) $0.28 $1.05 $0.05 -$1.46 -$0.20
Weighted Average Basic Share $576.2M $598.7M $598.3M $600.3M $600.6M
Weighted Average Diluted Share $577.5M $598.9M $598.3M $600.3M $600.6M
 
EBITDA $337.8M $823.3M $221.8M -$678.5M $72.7M
EBIT $259.2M $734.5M $134.2M -$755.7M $7.2M
 
Revenue (Reported) $362.8M $409.8M $350.2M $271.3M $223.8M
Operating Income (Reported) $245.6M $274.5M $217.5M $157.6M $110.3M
Operating Income (Adjusted) $259.2M $734.5M $134.2M -$755.7M $7.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.6B $1.5B $792.9M $948M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.9M $42.2M $44.2M $39.3M $29.5M
Gross Profit $1.3B $1.5B $1.4B $753.6M $918.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.4M $151M $160.8M $137.2M $142.4M
Other Inc / (Exp) $35.4M $540.2M -$227.6M -$1.2B -$1.5B
Operating Expenses $413.3M $481.9M $492.3M $732.3M $579M
Operating Income $879.6M $1.1B $946.7M $21.3M $339.6M
 
Net Interest Expenses $364.6M $405.8M $366.1M $421.9M $429.2M
EBT. Incl. Unusual Items $550.4M $1.2B $353M -$1.6B -$1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.4M $77M $48.1M -$123.3M $42.6M
Net Income to Company $515M $1.1B $304.9M -$1.5B -$1.7B
 
Minority Interest in Earnings -$754K -$1.1M -$1.2M -$396K -$2M
Net Income to Common Excl Extra Items $514.2M $1.1B $303.7M -$1.5B -$1.7B
 
Basic EPS (Cont. Ops) $0.94 $1.87 $0.50 -$2.45 -$2.77
Diluted EPS (Cont. Ops) $0.94 $1.87 $0.50 -$2.45 -$2.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.9B $747.8M -$202.9M $1.6B
EBIT $893.2M $1.5B $403.4M -$808.7M $1.1B
 
Revenue (Reported) $1.3B $1.6B $1.5B $792.9M $948M
Operating Income (Reported) $879.6M $1.1B $946.7M $21.3M $339.6M
Operating Income (Adjusted) $893.2M $1.5B $403.4M -$808.7M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $362.8M $409.8M $350.2M $271.3M $223.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5M $8.6M $7.1M $4.8M $7M
Gross Profit $357.3M $401.2M $343.1M $266.5M $216.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.1M $41.4M $41.7M $33.3M $41.9M
Other Inc / (Exp) $15.9M $468.9M -$83.3M -$913.3M -$103.1M
Operating Expenses $111.7M $126.7M $125.6M $108.9M $106.5M
Operating Income $245.6M $274.5M $217.5M $157.6M $110.3M
 
Net Interest Expenses $89.2M $100M $97.7M $108.7M $115.8M
EBT. Incl. Unusual Items $172.2M $643.3M $36.6M -$864.4M -$108.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $11.4M $3.5M $10.9M $9.4M
Net Income to Company $163.9M $631.9M $33M -$875.4M -$118M
 
Minority Interest in Earnings -$97K -$266K -$236K -$248K -$259K
Net Income to Common Excl Extra Items $163.8M $631.7M $32.8M -$875.6M -$118.3M
 
Basic EPS (Cont. Ops) $0.28 $1.05 $0.05 -$1.46 -$0.20
Diluted EPS (Cont. Ops) $0.28 $1.05 $0.05 -$1.46 -$0.20
Weighted Average Basic Share $576.2M $598.7M $598.3M $600.3M $600.6M
Weighted Average Diluted Share $577.5M $598.9M $598.3M $600.3M $600.6M
 
EBITDA $337.8M $823.3M $221.8M -$678.5M $72.7M
EBIT $259.2M $734.5M $134.2M -$755.7M $7.2M
 
Revenue (Reported) $362.8M $409.8M $350.2M $271.3M $223.8M
Operating Income (Reported) $245.6M $274.5M $217.5M $157.6M $110.3M
Operating Income (Adjusted) $259.2M $734.5M $134.2M -$755.7M $7.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $549.9M $459.2M $235.7M $250M $332.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $536.7M $784.8M $954.2M $681M $737.1M
Inventory -- -- -- -- --
Prepaid Expenses $87.9M $96.3M $304.5M $173.7M $135.1M
Other Current Assets -- -- -- -- --
Total Current Assets $2B $1.4B $1.7B $1.4B $1.3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.1B $2.4B $2.9B $3.3B $1.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $167.9M $231.7M $256.4M $275.7M $330.6M
Total Assets $16.8B $20.5B $19.7B $18.3B $14.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $640.3M $2.2B $1.6B $2B $845.4M
 
Long-Term Debt $8.7B $9.7B $9.3B $8.5B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $12.1B $11.1B $10.7B $9.5B
 
Common Stock $541K $597K $597K $599K $600K
Other Common Equity Adj -$51.3M -$36.7M -$59.2M $42.5M -$94.3M
Common Equity $7.3B $8.4B $8.6B $7.6B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.3M $5.5M $1.6M $2.3M $1.1M
Total Equity $7.3B $8.4B $8.6B $7.6B $4.8B
 
Total Liabilities and Equity $16.8B $20.5B $19.7B $18.3B $14.3B
Cash and Short Terms $549.9M $459.2M $235.7M $250M $332.3M
Total Debt $8.9B $11.3B $10.3B $10.1B $8.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $746.8M $248.8M $302.3M $224.3M $673.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $589.9M $726.4M $980.4M $712.1M $782.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $1B $1.6B $1.4B $1.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.1B $3B $2.8B $2.2B $1.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $256.4M $523.1M $578.9M $453.7M $505.7M
Total Assets $18.7B $19.8B $19.7B $17.3B $14.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $646.3M $1.1B $1.7B $1.9B $1.1B
 
Long-Term Debt $9.8B $9.6B $9.4B $8.5B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $10.9B $11.2B $10.6B $10.1B
 
Common Stock $583K $599K $598K $600K $600K
Other Common Equity Adj -$66.7M -$5M -$74.9M -$18.8M -$4.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.2M $5.9M $1.6M $2.3M $1.1M
Total Equity $8.1B $8.9B $8.4B $6.7B $4.8B
 
Total Liabilities and Equity $18.7B $19.8B $19.7B $17.3B $14.9B
Cash and Short Terms $746.8M $248.8M $302.3M $224.3M $673.5M
Total Debt $10B $10.1B $10.4B $10.1B $9.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $432.3M $656.9M $903.8M -$556.1M -$2.4B
Depreciation & Amoritzation $276M $333.8M $345.6M $616.1M $453.7M
Stock-Based Compensation $47.2M $52.1M $49.4M $33.3M $33M
Change in Accounts Receivable -- -$23.9M -- -- $2.8M
Change in Inventories -- -- -- -- --
Cash From Operations $617.6M $811.7M $739M $505.8M $245.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$4.2B -$5.3B -$1.3B -$222.8M -$94M
Cash From Investing -$2.9B -$3.9B $396.1M $517.6M $1.3B
 
Dividends Paid (Ex Special Dividend) -$568M -$643.5M -$698.5M -$615.4M -$321.1M
Special Dividend Paid
Long-Term Debt Issued $2.2B $3.4B $332.1M $567.9M $804.2M
Long-Term Debt Repaid -$800M -$1.4B -$869.6M -$988.2M -$701.8M
Repurchase of Common Stock -- -- -$17.9M -- --
Other Financing Activities -$20.6M -$36.7M -$58.6M $23.4M -$1.3B
Cash From Financing $1.4B $2.9B -$1.3B -$1B -$1.5B
 
Beginning Cash (CF) $1.5B $556.4M $461.9M $241.5M $256M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$928.1M -$99.1M -$207.5M $3M $84.4M
Ending Cash (CF) $556.4M $461.9M $241.5M $256M $335.2M
 
Levered Free Cash Flow $617.6M $811.7M $739M $505.8M $245.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $163.9M $631.9M $33M -$875.4M -$118M
Depreciation & Amoritzation $78.6M $88.8M $87.6M $77.2M $65.4M
Stock-Based Compensation $12.3M $11.8M $11.8M $7.6M $17.7M
Change in Accounts Receivable $13.4M -$12.4M -$514K $5.4M $6.6M
Change in Inventories -- -- -- -- --
Cash From Operations $188.7M $179.4M $135.6M $74.3M $384K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.8B -$724.8M -$72.9M $11.7M -$39.3M
Cash From Investing -$1.8B $879M $17.2M -$119.3M -$89.4M
 
Dividends Paid (Ex Special Dividend) -$147.7M -$176.5M -$176.6M -$92.8M -$48.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B -- -- $111.2M $2.8B
Long-Term Debt Repaid -$689.5M -$869.6M -- -- -$2.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.6M $8.8M -$2.9M $3.9M -$43.9M
Cash From Financing $1.8B -$1.3B -$89.1M $22.1M $426.3M
 
Beginning Cash (CF) $556.4M $461.9M $241.5M $256M $335.2M
Foreign Exchange Rate Adjustment $4.4M -$4.7M $2.9M -$2.9M $4M
Additions / Reductions $192.4M -$205.4M $63.7M -$22.8M $337.3M
Ending Cash (CF) $753.1M $251.8M $308.2M $230.2M $676.5M
 
Levered Free Cash Flow $188.7M $179.4M $135.6M $74.3M $384K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $515M $1.1B $304.9M -$1.5B -$1.7B
Depreciation & Amoritzation $290.7M $343.9M $344.4M $605.8M $442M
Stock-Based Compensation $49.4M $51.7M $49.4M $29.1M $43M
Change in Accounts Receivable $11.3M -$49.7M $11.9M $5.9M $4M
Change in Inventories -- -- -- -- --
Cash From Operations $699.5M $802.3M $695.3M $444.5M $171.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$4B -$4.2B -$666.8M -$138.2M -$144.9M
Cash From Investing -$2.8B -$1.2B -$465.8M $381.1M $1.3B
 
Dividends Paid (Ex Special Dividend) -$577.6M -$672.3M -$698.6M -$531.6M -$276.5M
Special Dividend Paid
Long-Term Debt Issued $3.1B -- -- $679.1M $3.5B
Long-Term Debt Repaid -$1.5B -$1.6B -- -$988.2M -$3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21.9M -$22.3M -$70.3M $30.2M -$1.3B
Cash From Financing $2.4B -$101.4M -$167.8M -$909.1M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $217M -$496.9M $61.6M -$83.5M $444.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $699.5M $802.3M $695.3M $444.5M $171.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $163.9M $631.9M $33M -$875.4M -$118M
Depreciation & Amoritzation $78.6M $88.8M $87.6M $77.2M $65.4M
Stock-Based Compensation $12.3M $11.8M $11.8M $7.6M $17.7M
Change in Accounts Receivable $13.4M -$12.4M -$514K $5.4M $6.6M
Change in Inventories -- -- -- -- --
Cash From Operations $188.7M $179.4M $135.6M $74.3M $384K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.8B -$724.8M -$72.9M $11.7M -$39.3M
Cash From Investing -$1.8B $879M $17.2M -$119.3M -$89.4M
 
Dividends Paid (Ex Special Dividend) -$147.7M -$176.5M -$176.6M -$92.8M -$48.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B -- -- $111.2M $2.8B
Long-Term Debt Repaid -$689.5M -$869.6M -- -- -$2.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.6M $8.8M -$2.9M $3.9M -$43.9M
Cash From Financing $1.8B -$1.3B -$89.1M $22.1M $426.3M
 
Beginning Cash (CF) $556.4M $461.9M $241.5M $256M $335.2M
Foreign Exchange Rate Adjustment $4.4M -$4.7M $2.9M -$2.9M $4M
Additions / Reductions $192.4M -$205.4M $63.7M -$22.8M $337.3M
Ending Cash (CF) $753.1M $251.8M $308.2M $230.2M $676.5M
 
Levered Free Cash Flow $188.7M $179.4M $135.6M $74.3M $384K

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

GET BETTER TRADE IDEAS

Popular

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 7.82% over the past day.

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

Show me the best stock