Financhill
Sell
36

MBGYY Quote, Financials, Valuation and Earnings

Last price:
$13.88
Seasonality move :
-1.35%
Day range:
$13.83 - $13.98
52-week range:
$13.38 - $20.81
Dividend yield:
10.31%
P/E ratio:
4.83x
P/S ratio:
0.36x
P/B ratio:
0.59x
Volume:
545.1K
Avg. volume:
617.9K
1-year change:
-20.05%
Market cap:
$59.4B
Revenue:
$165.9B
EPS (TTM):
$2.87
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $193.4B $139.1B $158.4B $158.2B $165.9B
Revenue Growth (YoY) -2.14% -28.09% 13.91% -0.13% 4.85%
 
Cost of Revenues $160.7B $116B $122.1B $122.3B $128.7B
Gross Profit $32.7B $23.1B $36.3B $35.9B $37.2B
Gross Profit Margin 16.88% 16.58% 22.91% 22.68% 22.44%
 
R&D Expenses $7.4B $5.5B $6.5B $5.9B $6.7B
Selling, General & Admin $18.9B $13.1B $14.2B $12.7B $13.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $28.1B $16.6B $18.6B $17B $18.2B
Operating Income $4.5B $6.5B $17.7B $18.9B $19B
 
Net Interest Expenses $834M $521.9M -- -- --
EBT. Incl. Unusual Items $4.3B $6.8B $18.7B $21.4B $21.7B
Earnings of Discontinued Ops. -- -$25.1M $14.6B -- --
Income Tax Expense $1.3B $2.2B $5.6B $5.8B $6B
Net Income to Company $4.3B $7.2B $34B $21.4B $21.7B
 
Minority Interest in Earnings -$371.7M -$436.3M -$461.4M -$324.8M -$292.3M
Net Income to Common Excl Extra Items $2.7B $4.1B $27.2B $15.3B $15.4B
 
Basic EPS (Cont. Ops) $0.62 $0.97 $6.36 $3.57 $3.64
Diluted EPS (Cont. Ops) $0.62 $0.97 $6.36 $3.57 $3.64
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.3B $4.2B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.3B $4.2B
 
EBITDA $14.2B $17.6B $27.5B $28.7B $29.7B
EBIT $5.5B $7.3B $19.2B $21.9B $22.5B
 
Revenue (Reported) $193.4B $139.1B $158.4B $158.2B $165.9B
Operating Income (Reported) $4.5B $6.5B $17.7B $18.9B $19B
Operating Income (Adjusted) $5.5B $7.3B $19.2B $21.9B $22.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $37B $37.3B $38B $40.3B $38B
Revenue Growth (YoY) -23.15% 0.91% 1.82% 6.03% -5.74%
 
Cost of Revenues $30.1B $29.4B $29.1B $31.5B $31.1B
Gross Profit $6.9B $7.9B $8.8B $8.8B $6.8B
Gross Profit Margin 18.63% 21.22% 23.29% 21.75% 17.99%
 
R&D Expenses $1.5B $1.6B $1.5B $1.7B $1.8B
Selling, General & Admin $3B $3.4B $3.1B $3.3B $3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $4.6B $4.3B $4.4B $4.5B
Operating Income $2.9B $3.3B $4.5B $4.3B $2.3B
 
Net Interest Expenses $175.4M $107.3M -- -- $81.4M
EBT. Incl. Unusual Items $2.9B $3.3B $5.2B $5.4B $2.9B
Earnings of Discontinued Ops. $405.8M $718M -- -- --
Income Tax Expense $806.9M $1B $1.2B $1.4B $1B
Net Income to Company $3.5B $3.9B $4.6B $5.4B $3.1B
 
Minority Interest in Earnings -$127.5M -$121.4M -$75.6M -$90.4M $15.4M
Net Income to Common Excl Extra Items $2.4B $2.9B $4B $4B $1.9B
 
Basic EPS (Cont. Ops) $0.56 $0.68 $0.92 $0.94 $0.50
Diluted EPS (Cont. Ops) $0.56 $0.68 $0.92 $0.94 $0.50
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.3B $4.1B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.3B $4.1B
 
EBITDA $5.7B $5.5B $7B $7.3B $5B
EBIT $3.1B $3.4B $5.3B $5.6B $3.2B
 
Revenue (Reported) $37B $37.3B $38B $40.3B $38B
Operating Income (Reported) $2.9B $3.3B $4.5B $4.3B $2.3B
Operating Income (Adjusted) $3.1B $3.4B $5.3B $5.6B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $163.5B $161.8B $156.2B $164.2B $160.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $139.2B $126.2B $119.5B $126.5B $129B
Gross Profit $24.3B $35.6B $36.8B $37.7B $31.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.8B $6.4B $5.9B $6.5B $6.5B
Selling, General & Admin $15.8B $14.4B $13.2B $13.3B $13B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.2B $18.3B $17B $18.5B $17.3B
Operating Income $2.1B $17.2B $19.8B $19.1B $14.1B
 
Net Interest Expenses $460.6M -- -- -- --
EBT. Incl. Unusual Items $1.9B $19B $20.5B $22.5B $16.6B
Earnings of Discontinued Ops. $405.8M $2.8B $11.7B -- --
Income Tax Expense $1.7B $4.8B $6.2B $6B $4.7B
Net Income to Company $2.5B $22B $32.2B $23.4B $16.6B
 
Minority Interest in Earnings -$422.3M -$473.2M -$392.3M -$293.3M -$135.8M
Net Income to Common Excl Extra Items $175.4M $16.6B $25.6B $16.2B $11.7B
 
Basic EPS (Cont. Ops) $0.04 $3.87 $5.99 $3.79 $2.87
Diluted EPS (Cont. Ops) $0.04 $3.87 $5.99 $3.79 $2.87
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $12.7B $28.7B $28B $30B $24.6B
EBIT $2.8B $19.5B $20.9B $23B $17.4B
 
Revenue (Reported) $163.5B $161.8B $156.2B $164.2B $160.4B
Operating Income (Reported) $2.1B $17.2B $19.8B $19.1B $14.1B
Operating Income (Adjusted) $2.8B $19.5B $20.9B $23B $17.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $111.3B $118.1B $115.9B $122.3B $116.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95.1B $91.7B $89.1B $93.6B $93.5B
Gross Profit $16.2B $26.3B $26.8B $28.7B $23B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1B $5.2B $4.6B $5.3B $5B
Selling, General & Admin $10.8B $10.4B $9.5B $10.1B $9.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.5B $13.7B $12.1B $14B $13.1B
Operating Income $1.7B $12.7B $14.7B $14.7B $9.9B
 
Net Interest Expenses $465.1M $107.3M -- $1.1M $81.4M
EBT. Incl. Unusual Items $1.6B $14.1B $15.9B $16.9B $11.8B
Earnings of Discontinued Ops. $405.8M $2.5B -- -- --
Income Tax Expense $1.4B $3.8B $4.4B $4.6B $3.3B
Net Income to Company $2.1B $16.9B $15B $17B $11.9B
 
Minority Interest in Earnings -$313.8M -$349.2M -$280.2M -$246.3M -$89.5M
Net Income to Common Excl Extra Items $296.1M $12.4B $11.2B $12.1B $8.4B
 
Basic EPS (Cont. Ops) $0.07 $2.90 $2.61 $2.84 $2.07
Diluted EPS (Cont. Ops) $0.07 $2.90 $2.61 $2.84 $2.07
Weighted Average Basic Share $12.8B $12.8B $12.8B $12.8B $12.3B
Weighted Average Diluted Share $12.8B $12.8B $12.8B $12.8B $12.3B
 
EBITDA $9.8B $20.9B $21.4B $22.7B $17.6B
EBIT $2.3B $14.5B $16.2B $17.4B $12.2B
 
Revenue (Reported) $111.3B $118.1B $115.9B $122.3B $116.5B
Operating Income (Reported) $1.7B $12.7B $14.7B $14.7B $9.9B
Operating Income (Adjusted) $2.3B $14.5B $16.2B $17.4B $12.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $21.2B $28.3B $26.2B $19B $17.6B
Short Term Investments $8.8B $6.6B $7.6B $7.2B $7.1B
Accounts Receivable, Net $58.6B $55.6B $38.3B $41.3B $43.2B
Inventory $33.1B $32.4B $24.1B $27.3B $29.8B
Prepaid Expenses $1B $984M $707.6M $658.5M $886.5M
Other Current Assets $1.2B $974.1M $854.8M $1B $673.2M
Total Current Assets $143.2B $141.8B $116.5B $110.3B $115B
 
Property Plant And Equipment $99.3B $101.8B $81.9B $73.8B $74.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $1.5B $865M $803.2M $823.5M
Other Intangibles $16.5B $18.7B $16.1B $16.2B $18.6B
Other Long-Term Assets $645.2M $623.6M $417.8M $447.2M $459.8M
Total Assets $338.8B $351.4B $294.2B $278.8B $290.7B
 
Accounts Payable $14.2B $15.2B $12.1B $13.1B $14.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $787.5M $833.9M $561.6M $641.3M $500.7M
Other Current Liabilities $205M $232.5M $176.6M $166.2M $186.8M
Total Current Liabilities $118.5B $122.8B $99.3B $94.8B $91.1B
 
Long-Term Debt $95.5B $88.6B $68.6B $53.1B $59B
Capital Leases -- -- -- -- --
Total Liabilities $268.4B $274.9B $211.3B $186B $188.1B
 
Common Stock $3.4B $3.8B $3.5B $3.3B $3.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $68.7B $74.6B $81.5B $91.6B $101.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $1.9B $1.4B $1.2B $1.2B
Total Equity $70.4B $76.6B $82.8B $92.8B $102.6B
 
Total Liabilities and Equity $338.8B $351.4B $294.2B $278.8B $290.7B
Cash and Short Terms $30B $35B $33.8B $26.1B $24.7B
Total Debt $146.2B $136.5B $103.4B $87.7B $94B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $28.8B $23.1B $15.1B $16B $15.7B
Short Term Investments $12.2B $9.2B $8B $10.6B $10.9B
Accounts Receivable, Net $49.1B $37.1B $37.3B $41.4B $44.3B
Inventory $34.5B $23.9B $27.8B $31.3B $32.2B
Prepaid Expenses $189M $118.3M $117.9M $238.2M $313.8M
Other Current Assets $5.3B $4.7B $4.8B $4.7B $4.9B
Total Current Assets $142.6B $166.6B $100.3B $111.3B $115.3B
 
Property Plant And Equipment $97.2B $82.8B $70.2B $71.8B $77.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $875.7M $739.1M $797.1M $839.9M
Other Intangibles $17.8B $16.4B $14.4B $17.2B $19.9B
Other Long-Term Assets $1.2B $1.2B $2.1B $2.7B $2.8B
Total Assets $341.2B $335.9B $257.6B $279.1B $292.6B
 
Accounts Payable $17.5B $13.2B $14.3B $15.3B $15.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $773.7M $582.3M $471.8M $497.5M $475.8M
Other Current Liabilities $4B $2.9B $2.7B $2.7B $3.3B
Total Current Liabilities $119.4B $128.6B $88.5B $90B $84.6B
 
Long-Term Debt $90.3B $72.3B $49.3B $55.1B $66.9B
Capital Leases -- -- -- -- --
Total Liabilities $272.4B $248.6B $176.2B $181.7B $191.2B
 
Common Stock $3.6B $3.6B $3B $3.2B $3.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $1.8B $1.2B $1.1B $975.1M
Total Equity $68.8B $87.3B $81.4B $97.4B $101.4B
 
Total Liabilities and Equity $341.2B $335.9B $257.6B $279.1B $292.6B
Cash and Short Terms $41B $32.3B $23.1B $26.7B $26.6B
Total Debt $138B $111B $80B $88.3B $99.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.3B $7.2B $34B $21.4B $21.7B
Depreciation & Amoritzation $8.7B $10.2B $8.3B $6.9B $7.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.9B $6.3B $6.3B -$1.6B -$7B
Change in Inventories $110.8M $2.3B -$3B -$4.3B -$3B
Cash From Operations $8.8B $25.5B $29B $17.8B $15.7B
 
Capital Expenditures $12.1B $9.8B $8.7B $7.3B $8.9B
Cash Acquisitions -$1.4B -$459.1M -$6.2B $2.6B $301M
Cash From Investing -$11.9B -$7.3B -$7.4B -$3.6B -$7.9B
 
Dividends Paid (Ex Special Dividend) -$3.9B -$1.1B -$1.7B -$5.6B -$6B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$47M -$34.3M -- -$50.6M -$2.1B
Other Financing Activities $10.4B -$10.9B -$20.4B -$14B -$617.1M
Cash From Financing $6.3B -$12.3B -$22.6B -$20.1B -$9.1B
 
Beginning Cash (CF) $17.7B $21.6B $27.3B $24.4B $19.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3B $5.9B -$870.8M -$5.9B -$1.3B
Ending Cash (CF) $21.1B $26.3B $27.4B $18.6B $17.3B
 
Levered Free Cash Flow -$3.3B $15.7B $20.4B $10.5B $6.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.5B $3.9B $4.6B $5.4B $3.1B
Depreciation & Amoritzation $2.9B $1.9B $1.5B $1.8B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $317M $4.9B -$121.8M -$1.4B $276.1M
Change in Inventories $75.2M -$188M -$1.7B -$1B -$155.5M
Cash From Operations $10.9B $9.8B $5.1B $3.8B $5.6B
 
Capital Expenditures $2.4B $1.9B $1.6B $2.3B $2.6B
Cash Acquisitions -$126.6M -$341.8M $567.6M $102.1M $144M
Cash From Investing -$3.2B -$2.4B -$416.7M -$2.2B -$2.3B
 
Dividends Paid (Ex Special Dividend) -$1.1B $37.7M $309.2M $9.2M -$126.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$22.6B -$24.1B
Long-Term Debt Repaid -- -- -- $26.3B $22.9B
Repurchase of Common Stock -$2M $1.3M $2.8M -$508.4M -$1.4B
Other Financing Activities -$2.9B -$8.7B -$3.6B -$1.3B $1.3B
Cash From Financing -$4B -$8.7B -$3.2B -$2.1B -$1.7B
 
Beginning Cash (CF) $24.2B $31.6B $15.3B $16.8B $13.8B
Foreign Exchange Rate Adjustment -$533M $275.1M $166.6M $178.2M -$304.9M
Additions / Reductions $3.7B -$1.3B $1.4B -$490.2M $1.5B
Ending Cash (CF) $28.6B $29.9B $15.5B $16.5B $15.4B
 
Levered Free Cash Flow $8.5B $7.9B $3.5B $1.5B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.5B $22B $32.2B $23.4B $16.6B
Depreciation & Amoritzation $10.3B $8.8B $6.9B $7.3B $7.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.9B $4.8B -$1.2B -$5.9B -$2.7B
Change in Inventories $5.1B $482.6M -$6.3B -$3.3B -$615.9M
Cash From Operations $21.7B $29.4B $18.5B $16.1B $17.2B
 
Capital Expenditures $10.5B $9B $7.2B $8.7B $9B
Cash Acquisitions $311M $120.1M -$4.7B $816.1M $562.9M
Cash From Investing -$9B -$6B -$3B -$8.6B -$8B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.7B -$5.4B -$6.3B -$6B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$35.4M -$55.8M $8.2M -$1.3B -$5.7B
Other Financing Activities -$1.5B -$20.8B -$21.1B $659.2M $2B
Cash From Financing -$2.9B -$22.8B -$26.9B -$7.4B -$9.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.8B $569.4M -$11.4B $153M -$766.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.3B $20.4B $11.2B $7.4B $8.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.1B $16.9B $15B $17B $11.9B
Depreciation & Amoritzation $7.8B $6.3B $5B $5.4B $5.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.3B $7.8B $285.1M -$4B $329.9M
Change in Inventories -$1.1B -$2.9B -$6.2B -$5.2B -$2.8B
Cash From Operations $20.2B $24.1B $13.6B $11.8B $13.4B
 
Capital Expenditures $7B $6.2B $4.8B $6.2B $6.3B
Cash Acquisitions -$112.3M $466.9M $2B $236.3M $498.2M
Cash From Investing -$6.2B -$4.9B -$533.9M -$5.5B -$5.6B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.7B -$5.4B -$6B -$6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$35.1M -$56.6M -$48.4M -$1.3B -$4.8B
Other Financing Activities -$5.2B -$15.2B -$15.9B -$1.2B $1.4B
Cash From Financing -$6.7B -$17.2B -$21.6B -$8.9B -$9.7B
 
Beginning Cash (CF) $62.8B $90.6B $61.8B $54.6B $49.9B
Foreign Exchange Rate Adjustment -$736.7M $746.3M $697.1M -$273.3M -$212.3M
Additions / Reductions $7.3B $2B -$8.5B -$2.5B -$1.9B
Ending Cash (CF) $70.6B $92.7B $51.3B $52.1B $48B
 
Levered Free Cash Flow $13.2B $17.9B $8.8B $5.7B $7.1B

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
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock