Financhill
Buy
53

MPW Quote, Financials, Valuation and Earnings

Last price:
$6.04
Seasonality move :
2.58%
Day range:
$6.00 - $6.21
52-week range:
$3.51 - $6.55
Dividend yield:
8.94%
P/E ratio:
--
P/S ratio:
3.64x
P/B ratio:
0.75x
Volume:
7.6M
Avg. volume:
11.8M
1-year change:
28.51%
Market cap:
$3.6B
Revenue:
$995.5M
EPS (TTM):
-$4.03
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $333.8M $409.3M $380.5M -$122.4M $231.8M
Revenue Growth (YoY) 30.17% 22.63% -7.05% -- --
 
Cost of Revenues $5.7M $7.8M $7.7M $3.3M $9.8M
Gross Profit $328.1M $401.5M $372.8M -$125.7M $222.1M
Gross Profit Margin 98.29% 98.09% 97.98% -- 95.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.5M $38.3M $42.9M $30.2M $28.5M
Other Inc / (Exp) $7.7M $52M -$281.3M -$324.4M -$429.3M
Operating Expenses $106.7M $122.5M $124.3M $107.4M $93.4M
Operating Income $221.4M $279M $248.4M -$233.1M $128.6M
 
Net Interest Expenses $112.8M $119.3M $92M $102.1M $102.1M
EBT. Incl. Unusual Items $116.3M $211.7M -$124.9M -$659.6M -$402.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M $4.8M $15.3M $4M $9.6M
Net Income to Company $110.1M $206.8M -$140.2M -$663.6M -$412.3M
 
Minority Interest in Earnings -$222K -$308K -$262K -$359K -$526K
Net Income to Common Excl Extra Items $109.9M $206.5M -$140.5M -$663.9M -$412.8M
 
Basic EPS (Cont. Ops) $0.20 $0.34 -$0.24 -$1.11 -$0.69
Diluted EPS (Cont. Ops) $0.20 $0.34 -$0.24 -$1.11 -$0.69
Weighted Average Basic Share $537M $596.4M $598.1M $599M $600.4M
Weighted Average Diluted Share $538.3M $596.6M $598.1M $599M $600.4M
 
EBITDA $296.5M $333.7M -$263.1M -$120.5M $2.1B
EBIT $221.4M $246M -$348M -$200.4M $2B
 
Revenue (Reported) $333.8M $409.3M $380.5M -$122.4M $231.8M
Operating Income (Reported) $221.4M $279M $248.4M -$233.1M $128.6M
Operating Income (Adjusted) $221.4M $246M -$348M -$200.4M $2B
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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 $1.10 $1.50 -$0.94 -$4.03
Diluted EPS (Cont. Ops) $0.81 $1.10 $1.50 -$0.94 -$4.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $1.5B $871.8M $995.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.1M $45.7M $41.6M $27.3M --
Gross Profit $1.5B $1.5B $830.2M $968.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $145.6M $160.5M $145.6M $133.8M --
Other Inc / (Exp) $87.2M $324.5M -$357.2M -$2.3B --
Operating Expenses $466.9M $493.5M $748.9M $581.4M --
Operating Income $1B $1B $81.3M $386.8M --
 
Net Interest Expenses $395M $368.5M $410.9M $422.1M --
EBT. Incl. Unusual Items $730.9M $959.7M -$686.8M -$2.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73.9M $55.9M -$130.7M $44.1M --
Net Income to Company $656.9M $903.8M -$556.1M -$2.4B --
 
Minority Interest in Earnings -$919K -$1.2M -$384K -$2M --
Net Income to Common Excl Extra Items $656M $902.6M -$556.5M -$2.4B --
 
Basic EPS (Cont. Ops) $1.10 $1.50 -$0.94 -$4.03 --
Diluted EPS (Cont. Ops) $1.10 $1.50 -$0.94 -$4.03 --
Weighted Average Basic Share $2.4B $2.4B $2.4B $2.4B --
Weighted Average Diluted Share $2.4B $2.4B $2.4B $2.4B --
 
EBITDA $1.4B $1.3B $697.4M $840.6M --
EBIT $1B $1B $81.3M $386.8M --
 
Revenue (Reported) $1.5B $1.5B $871.8M $995.5M --
Operating Income (Reported) $1B $1B $81.3M $386.8M --
Operating Income (Adjusted) $1B $1B $81.3M $386.8M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $110.1M $206.8M -$140.2M -$663.6M -$412.3M
Depreciation & Amoritzation $75.1M $87.7M $84.9M $79.9M $66.2M
Stock-Based Compensation $12.6M $13.5M $16.4M $3.5M $2.4M
Change in Accounts Receivable $6.2M -$23.9M $68.9M $100.4M -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $175.4M $234.2M $181.1M $135.4M $76.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$718.2M -$1B -$360.7M -- --
Cash From Investing -$199.8M -$638.5M -$462.3M $170.2M $91.7M
 
Dividends Paid (Ex Special Dividend) -$145M -$167.2M -$174M -$91.2M -$48.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $917.8M $332.1M $141.4M --
Long-Term Debt Repaid -$800M -$701.5M -- -$454.3M $1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26.1M -$27.2M -$2.6M $3.4M -$1.1B
Cash From Financing $383.3M $511M $201.2M -$402.7M -$99.8M
 
Beginning Cash (CF) $190.1M $352.3M $304.7M $345.9M $279.7M
Foreign Exchange Rate Adjustment $7.3M $2.9M $16.9M $7.2M -$13.2M
Additions / Reductions $359M $106.7M -$80M -$97.1M $68.6M
Ending Cash (CF) $556.4M $461.9M $241.5M $256M $335.2M
 
Levered Free Cash Flow $175.4M $234.2M $181.1M $135.4M $76.7M
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 -- -- --
Long-Term Debt Repaid -$800M -$1.4B -$869.6M -- --
Repurchase of Common Stock -- -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$928.1M -$99.1M -$207.5M $3M $84.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $617.6M $811.7M $739M $505.8M $245.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $656.9M $903.8M -$556.1M -$2.4B --
Depreciation & Amoritzation $333.8M $345.6M $616.1M $453.7M --
Stock-Based Compensation $52.1M $49.4M $33.3M $33M --
Change in Accounts Receivable -$23.9M $0 -$0 $2.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $811.7M $739M $505.8M $245.5M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$5.3B -$1.3B -$222.8M -$94M --
Cash From Investing -$3.9B $396.1M $517.6M $1.3B --
 
Dividends Paid (Ex Special Dividend) -$643.5M -$698.5M -$615.4M -$321.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.4B $332.1M $567.9M $804.2M --
Long-Term Debt Repaid -$1.4B -$869.6M -$988.2M -$701.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$36.7M -$58.6M $23.4M -$1.3B --
Cash From Financing $2.9B -$1.3B -$1B -$1.5B --
 
Beginning Cash (CF) $2.4B $1.3B $1.2B $1.4B --
Foreign Exchange Rate Adjustment $4.7M -$12.9M $11.4M -$5.2M --
Additions / Reductions -$99.1M -$207.5M $3M $84.4M --
Ending Cash (CF) $2.3B $1.1B $1.2B $1.5B --
 
Levered Free Cash Flow $811.7M $739M $505.8M $245.5M --

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

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock