Financhill
Sell
48

MKL Quote, Financials, Valuation and Earnings

Last price:
$1,727.76
Seasonality move :
7.18%
Day range:
$1,687.86 - $1,743.30
52-week range:
$1,342.66 - $1,809.11
Dividend yield:
0%
P/E ratio:
7.97x
P/S ratio:
1.31x
P/B ratio:
1.35x
Volume:
92.4K
Avg. volume:
53.7K
1-year change:
24.69%
Market cap:
$22.2B
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

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock