Financhill
Buy
73

MCO Quote, Financials, Valuation and Earnings

Last price:
$480.72
Seasonality move :
6.57%
Day range:
$475.08 - $481.02
52-week range:
$360.05 - $503.95
Dividend yield:
0.71%
P/E ratio:
43.87x
P/S ratio:
12.76x
P/B ratio:
22.29x
Volume:
182.9K
Avg. volume:
636.8K
1-year change:
23.94%
Market cap:
$87.1B
Revenue:
$5.9B
EPS (TTM):
$10.95
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.8B $5.4B $6.2B $5.5B $5.9B
Revenue Growth (YoY) 8.69% 11.22% 15.77% -12.06% 8.19%
 
Cost of Revenues $1.4B $1.5B $1.6B $1.6B $1.7B
Gross Profit $3.4B $3.9B $4.6B $3.9B $4.2B
Gross Profit Margin 71.28% 72.54% 73.67% 70.5% 71.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.2B $1.5B $1.5B $1.6B
Other Inc / (Exp) -$57M -$13M $82M -$6M -$38M
Operating Expenses $1.4B $1.4B $1.7B $1.9B $2B
Operating Income $2.1B $2.4B $2.8B $2B $2.2B
 
Net Interest Expenses $208M $205M $171M $231M $251M
EBT. Incl. Unusual Items $1.8B $2.2B $2.8B $1.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $381M $452M $541M $386M $327M
Net Income to Company $1.4B $1.8B $2.2B $1.4B $1.6B
 
Minority Interest in Earnings -$7M $1M -- -- -$1M
Net Income to Common Excl Extra Items $1.4B $1.8B $2.2B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $7.51 $9.48 $11.88 $7.47 $8.77
Diluted EPS (Cont. Ops) $7.42 $9.39 $11.78 $7.44 $8.73
Weighted Average Basic Share $189.3M $187.6M $186.4M $183.9M $183.2M
Weighted Average Diluted Share $191.6M $189.3M $187.9M $184.7M $184M
 
EBITDA $2.2B $2.7B $3.2B $2.3B $2.6B
EBIT $2B $2.4B $3B $2B $2.3B
 
Revenue (Reported) $4.8B $5.4B $6.2B $5.5B $5.9B
Operating Income (Reported) $2.1B $2.4B $2.8B $2B $2.2B
Operating Income (Adjusted) $2B $2.4B $3B $2B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.5B $1.3B $1.5B $1.8B
Revenue Growth (YoY) 9.36% 12.54% -16.45% 15.45% 23.17%
 
Cost of Revenues $364M $394M $393M $412M $512M
Gross Profit $992M $1.1B $882M $1.1B $1.3B
Gross Profit Margin 73.16% 74.18% 69.18% 72.01% 71.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $271M $395M $385M $403M $434M
Other Inc / (Exp) -$13M -$4M $25M -$9M $4M
Operating Expenses $327M $456M $468M $498M $542M
Operating Income $665M $676M $414M $562M $759M
 
Net Interest Expenses $53M $53M $58M $66M $60M
EBT. Incl. Unusual Items $599M $619M $381M $487M $703M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132M $145M $78M $97M $169M
Net Income to Company $467M $474M $303M $390M $534M
 
Minority Interest in Earnings -- -- -- -$1M --
Net Income to Common Excl Extra Items $467M $474M $303M $389M $534M
 
Basic EPS (Cont. Ops) $2.49 $2.55 $1.65 $2.12 $2.94
Diluted EPS (Cont. Ops) $2.47 $2.53 $1.65 $2.11 $2.93
Weighted Average Basic Share $187.8M $186M $183.2M $183.3M $181.7M
Weighted Average Diluted Share $189.3M $187.3M $183.9M $184M $182.5M
 
EBITDA $710M $736M $527M $667M $899M
EBIT $654M $675M $444M $572M $791M
 
Revenue (Reported) $1.4B $1.5B $1.3B $1.5B $1.8B
Operating Income (Reported) $665M $676M $414M $562M $759M
Operating Income (Adjusted) $654M $675M $444M $572M $791M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.3B $6B $5.7B $5.7B $6.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.7B $1.7B $1.9B
Gross Profit $3.9B $4.4B $4B $4.1B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.6B $1.6B $1.7B
Other Inc / (Exp) $12M -$6M $56M -$16M -$16M
Operating Expenses $1.4B $1.6B $1.9B $2B $2.1B
Operating Income $2.5B $2.8B $2.1B $2.1B $2.9B
 
Net Interest Expenses $212M $161M $228M $250M $251M
EBT. Incl. Unusual Items $2.3B $2.6B $1.9B $1.8B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $457M $538M $394M $298M $620M
Net Income to Company $1.8B $2.1B $1.6B $1.5B $2B
 
Minority Interest in Earnings -$1M -- -- -$1M -$1M
Net Income to Common Excl Extra Items $1.8B $2.1B $1.6B $1.5B $2B
 
Basic EPS (Cont. Ops) $9.71 $11.24 $8.42 $8.24 $10.99
Diluted EPS (Cont. Ops) $9.61 $11.16 $8.38 $8.22 $10.95
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.7B $3.1B $2.5B $2.5B $3.4B
EBIT $2.5B $2.8B $2.2B $2.1B $3B
 
Revenue (Reported) $5.3B $6B $5.7B $5.7B $6.9B
Operating Income (Reported) $2.5B $2.8B $2.1B $2.1B $2.9B
Operating Income (Adjusted) $2.5B $2.8B $2.2B $2.1B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.1B $4.7B $4.2B $4.4B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.2B $1.3B $1.4B
Gross Profit $3B $3.5B $3B $3.2B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $879M $1B $1.1B $1.2B $1.3B
Other Inc / (Exp) $9M $16M -$10M -$20M $2M
Operating Expenses $1B $1.2B $1.4B $1.5B $1.6B
Operating Income $2B $2.3B $1.6B $1.7B $2.4B
 
Net Interest Expenses $153M $109M $166M $185M $185M
EBT. Incl. Unusual Items $1.8B $2.2B $1.4B $1.5B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $366M $452M $305M $217M $510M
Net Income to Company $1.5B $1.8B $1.1B $1.3B $1.7B
 
Minority Interest in Earnings $1M -- -- -$1M -$1M
Net Income to Common Excl Extra Items $1.5B $1.8B $1.1B $1.3B $1.7B
 
Basic EPS (Cont. Ops) $7.80 $9.57 $6.12 $6.90 $9.13
Diluted EPS (Cont. Ops) $7.73 $9.50 $6.10 $6.88 $9.10
Weighted Average Basic Share $563M $559.9M $552.4M $550.1M $546.6M
Weighted Average Diluted Share $567.9M $563.8M $554.9M $552.2M $548.9M
 
EBITDA $2.2B $2.6B $1.9B $2B $2.8B
EBIT $2B $2.4B $1.6B $1.7B $2.4B
 
Revenue (Reported) $4.1B $4.7B $4.2B $4.4B $5.4B
Operating Income (Reported) $2B $2.3B $1.6B $1.7B $2.4B
Operating Income (Adjusted) $2B $2.4B $1.6B $1.7B $2.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.8B $2.6B $1.8B $1.8B $2.1B
Short Term Investments $98M $99M $91M $90M $63M
Accounts Receivable, Net $1.4B $1.4B $1.7B $1.7B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses $150M $185M $211M $354M $248M
Other Current Assets $171M $167M $177M $136M $149M
Total Current Assets $3.7B $4.5B $4B $4.1B $4.3B
 
Property Plant And Equipment $748M $671M $785M $848M $880M
Long-Term Investments $127M $201M $532M $604M $621M
Goodwill $3.7B $4.6B $6B $5.8B $6B
Other Intangibles $1.5B $1.8B $2.5B $2.2B $2B
Other Long-Term Assets $166M $217M $345M $406M $457M
Total Assets $10.3B $12.4B $14.7B $14.3B $14.6B
 
Accounts Payable $38M $39M $47M $52M $23M
Accrued Expenses $412M $507M $465M $480M $473M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $89M $94M $105M $106M $108M
Other Current Liabilities -- $41M $12M $2M --
Total Current Liabilities $1.9B $2.2B $2.5B $2.4B $2.5B
 
Long-Term Debt $5.6B $6.4B $7.4B $7.4B $7B
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $10.6B $11.8B $11.7B $11.1B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$439M -$432M -$410M -$643M -$567M
Common Equity $612M $1.6B $2.7B $2.5B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $225M $194M $189M $170M $158M
Total Equity $837M $1.8B $2.9B $2.7B $3.5B
 
Total Liabilities and Equity $10.3B $12.4B $14.7B $14.3B $14.6B
Cash and Short Terms $1.9B $2.7B $1.9B $1.9B $2.2B
Total Debt $5.6B $6.4B $7.4B $7.4B $7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.5B $2.2B $1.7B $2B $2.6B
Short Term Investments $96M $104M $89M $73M $573M
Accounts Receivable, Net $1.4B $1.6B $1.5B $1.5B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses $198M $179M $308M $262M $241M
Other Current Assets $135M $134M $155M $133M $161M
Total Current Assets $4.3B $4.3B $3.7B $4B $5.4B
 
Property Plant And Equipment $692M $752M $859M $871M $904M
Long-Term Investments $177M $216M $584M $619M $580M
Goodwill $4.3B $5.9B $5.6B $5.8B $6.1B
Other Intangibles $1.7B $2.5B $2.2B $2.1B $2B
Other Long-Term Assets $203M $337M $367M $430M $449M
Total Assets $11.7B $14.4B $13.9B $14.2B $15.8B
 
Accounts Payable $26M $30M $34M $41M $50M
Accrued Expenses $366M $441M $412M $409M $432M
Current Portion Of Long-Term Debt -- $507M -- -- $693M
Current Portion Of Capital Lease Obligations $91M $103M $104M $105M $109M
Other Current Liabilities $5M $17M $28M $32M $6M
Total Current Liabilities $1.7B $2.8B $2.1B $2.3B $3.2B
 
Long-Term Debt $6.4B $7B $7.5B $6.9B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $10B $11.8B $11.5B $10.8B $11.7B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$504M -$462M -$748M -$652M -$503M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $196M $189M $175M $161M $163M
Total Equity $1.7B $2.6B $2.4B $3.4B $4.1B
 
Total Liabilities and Equity $11.7B $14.4B $13.9B $14.2B $15.8B
Cash and Short Terms $2.6B $2.3B $1.7B $2.1B $3.2B
Total Debt $6.4B $7.5B $7.5B $6.9B $7.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B $1.8B $2.2B $1.4B $1.6B
Depreciation & Amoritzation $200M $220M $257M $331M $373M
Stock-Based Compensation $136M $154M $175M $169M $193M
Change in Accounts Receivable -$134M $31M -$270M $9M -$12M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.1B $2B $1.5B $2.2B
 
Capital Expenditures $69M $103M $139M $283M $271M
Cash Acquisitions $64M -$897M -$2.4B -$169M $5M
Cash From Investing $36M -$1.1B -$2.6B -$262M -$247M
 
Dividends Paid (Ex Special Dividend) -$378M -$420M -$463M -$515M -$564M
Special Dividend Paid
Long-Term Debt Issued $2.1B $2.3B $1.7B $988M --
Long-Term Debt Repaid -$2.3B -$1.6B -$500M -$626M -$500M
Repurchase of Common Stock -$991M -$503M -$750M -$983M -$490M
Other Financing Activities -$33M -$63M -$36M -$11M -$9M
Cash From Financing -$1.6B -$351M -$122M -$1.2B -$1.6B
 
Beginning Cash (CF) $1.7B $1.8B $2.6B $1.8B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $148M $718M -$736M $4M $320M
Ending Cash (CF) $1.8B $2.6B $1.8B $1.8B $2.1B
 
Levered Free Cash Flow $1.6B $2B $1.9B $1.2B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $467M $474M $303M $390M $534M
Depreciation & Amoritzation $56M $61M $83M $95M $108M
Stock-Based Compensation $38M $41M $46M $46M $57M
Change in Accounts Receivable $62M -$108M $60M -- $21M
Change in Inventories -- -- -- -- --
Cash From Operations $511M $436M $336M $462M $703M
 
Capital Expenditures $21M $33M $71M $71M $72M
Cash Acquisitions -$1M -$1.9B -$5M -$1M -$100M
Cash From Investing -$30M -$1.9B -- -$90M -$684M
 
Dividends Paid (Ex Special Dividend) -$105M -$115M -$128M -$141M -$156M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $496M $1.2B $497M -- $496M
Long-Term Debt Repaid -$500M -- -$500M -$300M --
Repurchase of Common Stock -- -$125M -$197M -- --
Other Financing Activities -$22M -$15M -$5M -$2M -$5M
Cash From Financing -$120M $927M -$245M -$607M -$81M
 
Beginning Cash (CF) $2.1B $2.8B $1.6B $2.3B $2.6B
Foreign Exchange Rate Adjustment $32M -$23M -$52M -$37M $69M
Additions / Reductions $361M -$547M $91M -$235M -$62M
Ending Cash (CF) $2.5B $2.2B $1.7B $2B $2.6B
 
Levered Free Cash Flow $490M $403M $265M $391M $631M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.8B $2.1B $1.6B $1.5B $2B
Depreciation & Amoritzation $213M $237M $319M $365M $415M
Stock-Based Compensation $143M $171M $178M $182M $216M
Change in Accounts Receivable -$97M -$179M -$10M -$2M -$167M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2.4B $1.4B $2.1B $2.6B
 
Capital Expenditures $91M $97M $266M $277M $316M
Cash Acquisitions -$514M -$2.2B -$514M -$77M -$104M
Cash From Investing -$667M -$2.4B -$630M -$283M -$929M
 
Dividends Paid (Ex Special Dividend) -$409M -$452M -$503M -$552M -$605M
Special Dividend Paid
Long-Term Debt Issued $3.1B $1.2B $1.5B -- --
Long-Term Debt Repaid -$2.1B -- -- -- --
Repurchase of Common Stock -$516M -$878M -$1.2B -- --
Other Financing Activities -$77M -- -$31M -- --
Cash From Financing -$43M -$219M -$1.2B -$1.5B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$240M -$448M $286M $547M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $2.3B $1.1B $1.8B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5B $1.8B $1.1B $1.3B $1.7B
Depreciation & Amoritzation $163M $180M $242M $276M $318M
Stock-Based Compensation $110M $127M $130M $143M $166M
Change in Accounts Receivable $73M -$137M $123M $112M -$43M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.7B $1.1B $1.7B $2.2B
 
Capital Expenditures $83M $77M $204M $198M $243M
Cash Acquisitions -$699M -$2B -$97M -$5M -$114M
Cash From Investing -$853M -$2.2B -$172M -$193M -$875M
 
Dividends Paid (Ex Special Dividend) -$315M -$347M -$387M -$424M -$465M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $1.2B $988M -- $496M
Long-Term Debt Repaid -$1.6B -- -$500M -$500M --
Repurchase of Common Stock -$253M -$628M -$1.1B -- --
Other Financing Activities -$57M -$16M -$11M -$2M -$6M
Cash From Financing $3M $135M -$957M -$1.2B -$812M
 
Beginning Cash (CF) $6.1B $8.2B $5.2B $6.2B $7.2B
Foreign Exchange Rate Adjustment $22M -$38M -$123M -$13M $35M
Additions / Reductions $638M -$320M -$32M $250M $477M
Ending Cash (CF) $6.7B $7.8B $5B $6.4B $7.8B
 
Levered Free Cash Flow $1.4B $1.6B $893M $1.5B $1.9B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

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,…

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: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

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

Buy
65
TSLL alert for Dec 25

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

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock