Financhill
Buy
55

MMS Quote, Financials, Valuation and Earnings

Last price:
$72.87
Seasonality move :
2.7%
Day range:
$72.34 - $73.59
52-week range:
$69.72 - $93.97
Dividend yield:
1.63%
P/E ratio:
14.69x
P/S ratio:
0.85x
P/B ratio:
2.39x
Volume:
520.2K
Avg. volume:
1.1M
1-year change:
-13.31%
Market cap:
$4.4B
Revenue:
$5.3B
EPS (TTM):
$5.00
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5B $4.3B $4.6B $4.9B $5.3B
Revenue Growth (YoY) 19.91% 22.91% 8.85% 5.91% 8.19%
 
Cost of Revenues $2.8B $3.3B $3.7B $3.9B $4.1B
Gross Profit $711M $947M $939.8M $1B $1.3B
Gross Profit Margin 20.54% 22.26% 20.29% 20.97% 23.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $387.1M $494.1M $534.5M $639.2M $671.6M
Other Inc / (Exp) $843K -$10.1M $8.2M -$363K $450K
Operating Expenses $422.7M $538.4M $625M $733.8M $763.2M
Operating Income $288.3M $408.5M $314.9M $294.8M $488.5M
 
Net Interest Expenses $2.1M $14.7M $46M $84.1M $82.4M
EBT. Incl. Unusual Items $287.1M $383.7M $277.1M $210.3M $406.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.6M $92.5M $73.3M $48.5M $99.6M
Net Income to Company $214.5M $291.2M $203.8M $161.8M $306.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $214.5M $291.2M $203.8M $161.8M $306.9M
 
Basic EPS (Cont. Ops) $3.40 $4.69 $3.30 $2.65 $5.03
Diluted EPS (Cont. Ops) $3.39 $4.67 $3.29 $2.63 $4.99
Weighted Average Basic Share $63.1M $62.1M $61.8M $61.1M $61M
Weighted Average Diluted Share $63.3M $62.4M $62M $61.5M $61.5M
 
EBITDA $389.3M $489.1M $455.9M $443.7M $614.5M
EBIT $289.1M $398.4M $323.1M $294.4M $488.9M
 
Revenue (Reported) $3.5B $4.3B $4.6B $4.9B $5.3B
Operating Income (Reported) $288.3M $408.5M $314.9M $294.8M $488.5M
Operating Income (Adjusted) $289.1M $398.4M $323.1M $294.4M $488.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $923.8M $1.1B $1.2B $1.3B $1.3B
Revenue Growth (YoY) 22.37% 19.73% 6.41% 7.05% 4.44%
 
Cost of Revenues $727M $887.7M $904M $969.1M $1B
Gross Profit $196.9M $218.4M $273M $290.9M $301.7M
Gross Profit Margin 21.31% 19.75% 23.19% 23.09% 22.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $103.4M $129.6M $147M $167.8M $166.9M
Other Inc / (Exp) $222K -$521K $10.3M -$442K $925K
Operating Expenses $112.3M $150.2M $169.5M $191.8M $189.9M
Operating Income $84.5M $68.2M $103.5M $99.1M $111.8M
 
Net Interest Expenses $494K $10.7M $16.1M $20.5M $20M
EBT. Incl. Unusual Items $84.3M $57M $97.7M $78.2M $92.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.6M $4.9M $28.6M $19M $20.2M
Net Income to Company $63.7M $52M $69.1M $59.1M $72.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $63.7M $52M $69.1M $59.1M $72.5M
 
Basic EPS (Cont. Ops) $1.03 $0.84 $1.13 $0.97 $1.20
Diluted EPS (Cont. Ops) $1.02 $0.83 $1.13 $0.96 $1.19
Weighted Average Basic Share $61.9M $62.2M $61M $61.1M $60.5M
Weighted Average Diluted Share $62.3M $62.6M $61.3M $61.7M $61.5M
 
EBITDA $110.7M $101M $148.8M $140.3M $145.5M
EBIT $84.7M $67.7M $113.8M $98.7M $112.7M
 
Revenue (Reported) $923.8M $1.1B $1.2B $1.3B $1.3B
Operating Income (Reported) $84.5M $68.2M $103.5M $99.1M $111.8M
Operating Income (Adjusted) $84.7M $67.7M $113.8M $98.7M $112.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5B $4.3B $4.6B $4.9B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.3B $3.7B $3.9B $4.1B
Gross Profit $711M $947M $939.8M $1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $387.1M $494.1M $534.5M $639.2M $671.6M
Other Inc / (Exp) $843K -$10.1M $8.2M -$363K $450K
Operating Expenses $422.7M $538.4M $625M $733.8M $763.2M
Operating Income $288.3M $408.5M $314.9M $294.8M $488.5M
 
Net Interest Expenses $2.1M $14.7M $46M $84.1M $82.4M
EBT. Incl. Unusual Items $287.1M $383.7M $277.1M $210.3M $406.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.6M $92.5M $73.3M $48.5M $99.6M
Net Income to Company $214.5M $291.2M $203.8M $161.8M $306.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $214.5M $291.2M $203.8M $161.8M $306.9M
 
Basic EPS (Cont. Ops) $3.41 $4.69 $3.31 $2.64 $5.03
Diluted EPS (Cont. Ops) $3.40 $4.66 $3.29 $2.63 $5.00
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $389.3M $489.1M $455.9M $443.7M $614.5M
EBIT $289.1M $398.4M $323.1M $294.4M $488.9M
 
Revenue (Reported) $3.5B $4.3B $4.6B $4.9B $5.3B
Operating Income (Reported) $288.3M $408.5M $314.9M $294.8M $488.5M
Operating Income (Adjusted) $289.1M $398.4M $323.1M $294.4M $488.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $4.6B $4.9B $5.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $3.7B $3.9B $4.1B --
Gross Profit $947M $939.8M $1B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $494.1M $534.5M $639.2M $671.6M --
Other Inc / (Exp) -$10.1M $8.2M -$363K $450K --
Operating Expenses $538.4M $625M $733.8M $763.2M --
Operating Income $408.5M $314.9M $294.8M $488.5M --
 
Net Interest Expenses $14.7M $46M $84.1M $82.4M --
EBT. Incl. Unusual Items $383.7M $277.1M $210.3M $406.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.5M $73.3M $48.5M $99.6M --
Net Income to Company $291.2M $203.8M $161.8M $306.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $291.2M $203.8M $161.8M $306.9M --
 
Basic EPS (Cont. Ops) $4.69 $3.31 $2.64 $5.03 --
Diluted EPS (Cont. Ops) $4.66 $3.29 $2.63 $5.00 --
Weighted Average Basic Share $248.3M $247.1M $244.5M $244.3M --
Weighted Average Diluted Share $249.4M $247.9M $245.8M $246M --
 
EBITDA $489.1M $455.9M $443.7M $614.5M --
EBIT $398.4M $323.1M $294.4M $488.9M --
 
Revenue (Reported) $4.3B $4.6B $4.9B $5.3B --
Operating Income (Reported) $408.5M $314.9M $294.8M $488.5M --
Operating Income (Adjusted) $398.4M $323.1M $294.4M $488.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $71.7M $135.1M $40.7M $65.4M $183.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $628.9M $718.7M $724M $692.7M $734.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $72.5M $104.2M $182.4M $146.6M $132.6M
Total Current Assets $932.6M $1.1B $1B $1.1B $1.2B
 
Property Plant And Equipment $243.9M $242M $185.1M $202.8M $172.6M
Long-Term Investments -- -- -- -- --
Goodwill $593.1M $1.8B $1.8B $1.8B $1.8B
Other Intangibles $183.9M $922M $863.6M $811.5M $818.2M
Other Long-Term Assets $11.6M $16.8M $42.4M $46.1M $27.1M
Total Assets $2B $4.1B $4B $4B $4.1B
 
Accounts Payable $253.3M $305.6M $264.6M $282.1M $303.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $10.9M $80.6M $63.5M $86.8M $40.1M
Current Portion Of Capital Lease Obligations $80.7M $76.1M $64M $49.9M $47.7M
Other Current Liabilities $22.1M $35.1M $116.4M $49.1M $69.5M
Total Current Liabilities $561.2M $789.4M $774.4M $723M $807.5M
 
Long-Term Debt $18M $1.4B $1.3B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $782.9M $2.6B $2.4B $2.3B $2.3B
 
Common Stock $514M $532.4M $558M $577.9M $598.3M
Other Common Equity Adj -$42.6M -$39.9M -$34M -$27.6M -$32.5M
Common Equity $1.2B $1.5B $1.5B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.5B $1.5B $1.7B $1.8B
 
Total Liabilities and Equity $2B $4.1B $4B $4B $4.1B
Cash and Short Terms $71.7M $135.1M $40.7M $65.4M $183.1M
Total Debt $28.9M $1.5B $1.4B $1.2B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $71.7M $135.1M $40.7M $65.4M $183.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $628.9M $718.7M $724M $692.7M $734.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $72.5M $104.2M $182.4M $146.6M $132.6M
Total Current Assets $932.6M $1.1B $1B $1.1B $1.2B
 
Property Plant And Equipment $243.9M $242M $185.1M $202.8M $172.6M
Long-Term Investments -- -- -- -- --
Goodwill $593.1M $1.8B $1.8B $1.8B $1.8B
Other Intangibles $183.9M $922M $863.6M $811.5M $818.2M
Other Long-Term Assets $11.6M $16.8M $42.4M $46.1M $27.1M
Total Assets $2B $4.1B $4B $4B $4.1B
 
Accounts Payable $253.3M $305.6M $264.6M $282.1M $303.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $10.9M $80.6M $63.5M $86.8M $40.1M
Current Portion Of Capital Lease Obligations $80.7M $76.1M $64M $49.9M $47.7M
Other Current Liabilities $22.1M $35.1M $116.4M $49.1M $69.5M
Total Current Liabilities $561.2M $789.4M $774.4M $723M $807.5M
 
Long-Term Debt $18M $1.4B $1.3B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $782.9M $2.6B $2.4B $2.3B $2.3B
 
Common Stock $514M $532.4M $558M $577.9M $598.3M
Other Common Equity Adj -$42.6M -$39.9M -$34M -$27.6M -$32.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.5B $1.5B $1.7B $1.8B
 
Total Liabilities and Equity $2B $4.1B $4B $4B $4.1B
Cash and Short Terms $71.7M $135.1M $40.7M $65.4M $183.1M
Total Debt $28.9M $1.5B $1.4B $1.2B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $214.5M $291.2M $203.8M $161.8M $306.9M
Depreciation & Amoritzation $100.2M $90.7M $132.8M $149.3M $125.5M
Stock-Based Compensation $23.7M $28.6M $30.5M $29.5M $35.3M
Change in Accounts Receivable -$180.7M $38.6M $14.1M -$23.4M -$50.6M
Change in Inventories -- -- -- -- --
Cash From Operations $244.6M $517.3M $289.8M $314.3M $515.3M
 
Capital Expenditures $40.7M $36.6M $56.1M $90.7M $114.2M
Cash Acquisitions -$3.8M -$1.8B -$14.3M $9.7M $3.1M
Cash From Investing -$44.1M -$1.8B -$54M -$81M -$129.1M
 
Dividends Paid (Ex Special Dividend) -$70.2M -$68.8M -$68.7M -$68.1M -$72.9M
Special Dividend Paid
Long-Term Debt Issued $638M $2.3B $615M $844.3M $1.1B
Long-Term Debt Repaid -$619.4M -$824.5M -$770.7M -$953M -$1.2B
Repurchase of Common Stock -$167M -$3.4M -$96.1M -- -$73.1M
Other Financing Activities -$11.6M -$35.8M $72.2M -$74.1M -$17.6M
Cash From Financing -$230.1M $1.4B -$248.3M -$250.8M -$275.6M
 
Beginning Cash (CF) $116.5M $88.6M $156.6M $136.8M $122.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.6M $67.5M -$12.4M -$17.4M $110.5M
Ending Cash (CF) $88.6M $156.6M $136.8M $122.1M $235.8M
 
Levered Free Cash Flow $203.9M $480.8M $233.7M $223.6M $401.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $63.7M $52M $69.1M $59.1M $72.5M
Depreciation & Amoritzation $25.9M $33.3M $35M $41.6M $32.8M
Stock-Based Compensation $6.2M $7.7M $8.4M $7.3M $7.7M
Change in Accounts Receivable $47.1M $292.9M $54.1M -$31.1M -$24M
Change in Inventories -- -- -- -- --
Cash From Operations $148.5M $270.7M $120.1M $144.6M $163.8M
 
Capital Expenditures $12.3M $4.4M $20.2M $31.8M $32M
Cash Acquisitions -$4.5M -$19.4M -$151K $608K $7K
Cash From Investing -$16.7M -$23.9M -$5.9M -$31.2M -$31.9M
 
Dividends Paid (Ex Special Dividend) -$17.2M -$17.2M -$17M -$17M -$18.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $216.6M $33.1M $200M $161.9M $250M
Long-Term Debt Repaid -$340.5M -$193.8M -$327.7M -$222.5M -$259.4M
Repurchase of Common Stock -- -- -$22.3M -- -$25.8M
Other Financing Activities -$8K -$23.2M $81.9M -$4.4M $7.4M
Cash From Financing -$141.1M -$201.1M -$85M -$81.9M -$45.8M
 
Beginning Cash (CF) $96M $113.2M $110.6M $91.7M $147.8M
Foreign Exchange Rate Adjustment $1.9M -$2.4M -$3M -$1M $1.9M
Additions / Reductions -$9.3M $45.7M $29.1M $31.4M $86.1M
Ending Cash (CF) $88.6M $156.6M $136.8M $122.1M $235.8M
 
Levered Free Cash Flow $136.2M $266.2M $99.9M $112.8M $131.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $214.5M $291.2M $203.8M $161.8M $306.9M
Depreciation & Amoritzation $100.2M $90.7M $132.8M $149.3M $125.5M
Stock-Based Compensation $23.7M $28.6M $30.5M $29.5M $35.3M
Change in Accounts Receivable -$180.7M $38.6M $14.1M -$23.4M -$50.6M
Change in Inventories -- -- -- -- --
Cash From Operations $244.6M $517.3M $289.8M $314.3M $515.3M
 
Capital Expenditures $40.7M $36.6M $56.1M $90.7M $114.2M
Cash Acquisitions -$3.8M -$1.8B -$14.3M $9.7M $3.1M
Cash From Investing -$44.1M -$1.8B -$54M -$81M -$129.1M
 
Dividends Paid (Ex Special Dividend) -$70.2M -$68.8M -$68.7M -$68.1M -$72.9M
Special Dividend Paid
Long-Term Debt Issued $638M $2.3B $615M $844.3M $1.1B
Long-Term Debt Repaid -$619.4M -$824.5M -$770.7M -$953M -$1.2B
Repurchase of Common Stock -$167M -$3.4M -$96.1M -- --
Other Financing Activities -$11.6M -$35.8M $72.2M -$74.1M -$17.6M
Cash From Financing -$230.1M $1.4B -$248.3M -$250.8M -$275.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.6M $67.5M -$12.4M -$17.4M $110.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $203.9M $480.8M $233.7M $223.6M $401.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $291.2M $203.8M $161.8M $306.9M --
Depreciation & Amoritzation $90.7M $132.8M $149.3M $125.5M --
Stock-Based Compensation $28.6M $30.5M $29.5M $35.3M --
Change in Accounts Receivable $38.6M $14.1M -$23.4M -$50.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $517.3M $289.8M $314.3M $515.3M --
 
Capital Expenditures $36.6M $56.1M $90.7M $114.2M --
Cash Acquisitions -$1.8B -$14.3M $9.7M $3.1M --
Cash From Investing -$1.8B -$54M -$81M -$129.1M --
 
Dividends Paid (Ex Special Dividend) -$68.8M -$68.7M -$68.1M -$72.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $615M $844.3M $1.1B --
Long-Term Debt Repaid -$824.5M -$770.7M -$953M -$1.2B --
Repurchase of Common Stock -$3.4M -$96.1M -- -$73.1M --
Other Financing Activities -$35.8M $72.2M -$74.1M -$17.6M --
Cash From Financing $1.4B -$248.3M -$250.8M -$275.6M --
 
Beginning Cash (CF) $471.6M $581.8M $507M $541.7M --
Foreign Exchange Rate Adjustment $474K -$7.3M $2.7M $3.2M --
Additions / Reductions $67.5M -$12.4M -$17.4M $110.5M --
Ending Cash (CF) $539.6M $562M $492.3M $655.4M --
 
Levered Free Cash Flow $480.8M $233.7M $223.6M $401.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
66
ARQQ alert for Dec 28

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
62
ALGS alert for Dec 28

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock