Financhill
Sell
32

MLPKF Quote, Financials, Valuation and Earnings

Last price:
$5.43
Seasonality move :
0%
Day range:
$5.43 - $5.43
52-week range:
$5.43 - $5.43
Dividend yield:
5.92%
P/E ratio:
8.78x
P/S ratio:
0.53x
P/B ratio:
0.97x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$593.5M
Revenue:
$1B
EPS (TTM):
$0.62
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $787.6M $866.4M $1.1B $982.6M $1B
Revenue Growth (YoY) 2.14% 10.01% 26.02% -10.01% 6.56%
 
Cost of Revenues $546.2M $596.2M $744.1M $681.9M $713.8M
Gross Profit $241.5M $270.2M $347.8M $300.7M $333.2M
Gross Profit Margin 30.66% 31.19% 31.85% 30.61% 31.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.4M $45.8M $69.6M $55.8M $66.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $193.1M $207.3M $252.3M $223.3M $255.1M
Operating Income $48.4M $62.9M $95.4M $77.4M $78.1M
 
Net Interest Expenses $2.7M $3.2M $4.9M $2.8M $1.3M
EBT. Incl. Unusual Items $50.1M $64.3M $110.3M $77.1M $74.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $15M $36M $25.8M $26.9M
Net Income to Company $41.3M $49.4M $74.3M $51.3M $47.8M
 
Minority Interest in Earnings $450K $12.6K -$230.7K $3M $4.8M
Net Income to Common Excl Extra Items $41.8M $49.4M $74.1M $54.3M $52.6M
 
Basic EPS (Cont. Ops) $0.38 $0.46 $0.67 $0.50 $0.48
Diluted EPS (Cont. Ops) $0.38 $0.46 $0.67 $0.50 $0.48
Weighted Average Basic Share $109.2M $109.2M $109.2M $109.2M $109.2M
Weighted Average Diluted Share $109.3M $109.3M $109.3M $109.3M $109.3M
 
EBITDA $83.2M $100.7M $152M $119.7M $123.9M
EBIT $53.6M $69M $116.1M $82.8M $85.1M
 
Revenue (Reported) $787.6M $866.4M $1.1B $982.6M $1B
Operating Income (Reported) $48.4M $62.9M $95.4M $77.4M $78.1M
Operating Income (Adjusted) $53.6M $69M $116.1M $82.8M $85.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $194.5M $248.1M $203.6M $228.3M $273.9M
Revenue Growth (YoY) 10.67% 27.53% -17.95% 12.14% 19.98%
 
Cost of Revenues $140.4M $172.9M $148.5M $160.3M $185.8M
Gross Profit $54.1M $75.2M $55.1M $68M $88.1M
Gross Profit Margin 27.83% 30.32% 27.06% 29.79% 32.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $46.1M $56.4M $45.6M $55.9M $57.8M
Operating Income $8M $18.8M $9.5M $12.1M $30.2M
 
Net Interest Expenses $1.2M $1.1M $813K $5M $9.4M
EBT. Incl. Unusual Items $8.4M $17.6M $7.5M $9.1M $18.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $5.8M $3.6M $3.2M $7.4M
Net Income to Company -- -$25.5M -$33M -$25.7M -$40.7M
 
Minority Interest in Earnings -$93.6K $51.9K $569.2K $1.3M $8.8K
Net Income to Common Excl Extra Items $6M $11.9M $4.5M $7.2M $11.3M
 
Basic EPS (Cont. Ops) $0.06 $0.11 $0.04 $0.07 $0.10
Diluted EPS (Cont. Ops) $0.06 $0.11 $0.04 $0.07 $0.10
Weighted Average Basic Share $102.4M $112M $111.3M $109.9M $109.2M
Weighted Average Diluted Share $102.4M $112M $111.3M $109.9M $109.3M
 
EBITDA $17.7M $27.9M $16.6M $25.8M $38.4M
EBIT $9.7M $19.1M $8.5M $17.1M $29.5M
 
Revenue (Reported) $194.5M $248.1M $203.6M $228.3M $273.9M
Operating Income (Reported) $8M $18.8M $9.5M $12.1M $30.2M
Operating Income (Adjusted) $9.7M $19.1M $8.5M $17.1M $29.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $829.8M $1B $1.1B $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $576.2M $710.6M $725.5M $678.5M $765.4M
Gross Profit $253.5M $324M $328.3M $326.2M $369.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $194.2M $234.1M $231.6M $245.5M $250.1M
Operating Income $59.3M $89.9M $96.8M $80.7M $119.1M
 
Net Interest Expenses $3.7M $4.3M $3.8M $13.2M $15M
EBT. Incl. Unusual Items $57.4M $90.8M $110.5M $70.2M $104.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9M $23.8M $36.1M $24.9M $36.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $839.7K -$291.2K -$774K $7M $1.4M
Net Income to Common Excl Extra Items $45.4M $66.7M $73.7M $52.4M $69.9M
 
Basic EPS (Cont. Ops) $0.41 $0.62 $0.67 $0.48 $0.62
Diluted EPS (Cont. Ops) $0.41 $0.62 $0.67 $0.48 $0.62
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $93.9M $130.4M $149.6M $124.6M $161.5M
EBIT $62.7M $95.8M $116.3M $90.3M $128.8M
 
Revenue (Reported) $829.8M $1B $1.1B $1B $1.1B
Operating Income (Reported) $59.3M $89.9M $96.8M $80.7M $119.1M
Operating Income (Adjusted) $62.7M $95.8M $116.3M $90.3M $128.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $590.3M $756.4M $721.5M $741.9M $830.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $427.1M $540.4M $521.2M $514.6M $565.1M
Gross Profit $163.3M $216.1M $200.3M $227.3M $265.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.6M $16.1M $12.9M $16M $16.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $132.7M $159.7M $143.2M $168.7M $165.5M
Operating Income $30.6M $56.4M $57.1M $58.6M $99.7M
 
Net Interest Expenses $2.4M $3.4M $2.3M $12.7M $26.3M
EBT. Incl. Unusual Items $28M $53.4M $54.9M $46.8M $77.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $16.1M $16.7M $15.5M $25.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $457.7K $196.5K -$363.4K $3.8M $348.2K
Net Income to Common Excl Extra Items $21M $37.5M $37.9M $35M $52.6M
 
Basic EPS (Cont. Ops) $0.19 $0.35 $0.35 $0.32 $0.47
Diluted EPS (Cont. Ops) $0.19 $0.35 $0.35 $0.32 $0.47
Weighted Average Basic Share $330.3M $325.8M $325.5M $336M $327.6M
Weighted Average Diluted Share $330.3M $325.8M $325.5M $336M $327.9M
 
EBITDA $54.8M $83.6M $83.9M $90.6M $133.3M
EBIT $31.6M $57.3M $58.8M $65M $108.9M
 
Revenue (Reported) $590.3M $756.4M $721.5M $741.9M $830.3M
Operating Income (Reported) $30.6M $56.4M $57.1M $58.6M $99.7M
Operating Income (Adjusted) $31.6M $57.3M $58.8M $65M $108.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $572.2M $1.1B $1.6B $1B $1.2B
Short Term Investments $106.2M $121.4M $81.9M $121.8M $76M
Accounts Receivable, Net $890.5M $949.5M $552.3M $1.4B $1.1B
Inventory $11.8M $21.9M $39.2M $55.7M $43.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $2.4B $2.5B $2.8B $2.6B
 
Property Plant And Equipment $146.6M $153.8M $145M $146.4M $157.3M
Long-Term Investments -- -- -- -- --
Goodwill $137.2M $150.7M $157.1M $146.2M $146.9M
Other Intangibles $67.8M $69.3M $99.7M $105.2M $102.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.1B $4B $4.2B $4.1B $4.3B
 
Accounts Payable $31.6M $41.5M $73.1M $47.7M $52.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $12.1M $12.9M $14.2M $12.8M $13.6M
Other Current Liabilities $99.2M $112.2M $136M $118.7M $127.3M
Total Current Liabilities $2.3B $3.1B $3.2B $3.1B $3.1B
 
Long-Term Debt $115.6M $141.6M $213.1M $224.9M $461.8M
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $3.4B $3.6B $3.5B $3.7B
 
Common Stock $122.5M $134.5M $123.8M $117.3M $120.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $489.1M $557.5M $560.7M $565.6M $595.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $881.6K $954.5K $1.1M -$2M -$7M
Total Equity $490M $558.4M $561.8M $563.6M $588.3M
 
Total Liabilities and Equity $3.1B $4B $4.2B $4.1B $4.3B
Cash and Short Terms $678.3M $1.2B $1.6B $1.2B $1.2B
Total Debt $2.2B $2.9B $3.1B $3.1B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $749.4M $1.5B $980.3M $1B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $1.7B $1.8B $2.1B $2.2B
Inventory $17.2M $35M $37.9M $55.1M $33.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $3.5B $3B $3.4B $3.8B
 
Property Plant And Equipment $148M $146.5M $134.3M $145.7M $172.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.6B $4.2B $3.7B $4B $4.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.1M $28.2M $30.7M $19.6M $16.4M
 
Long-Term Debt $2.7B $3.1B $2.7B $3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.6B $3.2B $3.4B $3.8B
 
Common Stock $128.4M $126.8M $107.4M $115.7M $122.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $430.9K $709.9K $1.3M -$4.2M -$532.8K
Total Equity $504.6M $536M $502.3M $552.3M $611.5M
 
Total Liabilities and Equity $3.6B $4.2B $3.7B $4B $4.5B
Cash and Short Terms $749.4M $1.5B $980.3M $1B $1.2B
Total Debt $2.7B $3.1B $2.7B $3B $3.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $41.3M $49.4M $74.3M $51.3M $47.8M
Depreciation & Amoritzation $16.8M $31.6M $36M $36.9M $38.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$164.1M -$39.5M $223.7M -$490.8M -$117.7M
Change in Inventories -$11.8M -$8.3M -$19.9M -$18.2M $12.1M
Cash From Operations $214.5M $466M $646.4M -$308.4M $126.3M
 
Capital Expenditures $10.4M $10.6M $11.9M $23.5M $18M
Cash Acquisitions -$13.4M -- -$47.2M -$14.7M -$5M
Cash From Investing -$37.3M -$32.3M -$53.7M -$89.1M $30.9M
 
Dividends Paid (Ex Special Dividend) -$24.5M -$26.2M -$29.7M -$34.6M -$35.5M
Special Dividend Paid
Long-Term Debt Issued -- $4M $64.6M $20M $1.3M
Long-Term Debt Repaid -- -- -$2.9M -$10.7M -$7.6M
Repurchase of Common Stock -- -- -$14.2K -$401.8K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$37.4M -$36M $16.6M -$40.3M -$57.6M
 
Beginning Cash (CF) $432M $583.3M $1B $1.4B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $139.8M $397.7M $609.3M -$437.8M $99.6M
Ending Cash (CF) $571.8M $977.3M $1.6B $1B $1.1B
 
Levered Free Cash Flow $204.1M $455.4M $634.5M -$331.9M $108.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$25.5M -$33M -$25.7M -$40.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $76.2M $82.9M -$164.7M $55.8M -$30.7M
 
Capital Expenditures -- -$5.4M -$7.3M -$7.7M -$14.6M
Cash Acquisitions -- $45M $18.1M -- $214.3K
Cash From Investing -$6.2M $15.4M -$1.8M -$5.5M -$16.2M
 
Dividends Paid (Ex Special Dividend) -- $30.3M $34.9M -- $176.6K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$60.6M -- -- --
Long-Term Debt Repaid -- -- $4.2M -- --
Repurchase of Common Stock -- -- $405.8K -- --
Other Financing Activities -- -- -- -- $182K
Cash From Financing -$5.5M $644.9K $7.6M -$44.5M -$40.5M
 
Beginning Cash (CF) $647.2M $1.5B $1.2B $1B $1.3B
Foreign Exchange Rate Adjustment -- -- -$118.7K -$25K -$44.7K
Additions / Reductions $64.5M $98.9M -$158.9M $5.8M -$87.4M
Ending Cash (CF) $746.4M $1.5B $989.6M $1B $1.2B
 
Levered Free Cash Flow $76.2M $88.2M -$157.4M $63.5M -$16.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $340.5M $756.2M -$151.5M -$49.2M $258.2M
 
Capital Expenditures -- -- $11.9M $23.5M $18M
Cash Acquisitions -- -- -$47.2M -$14.7M -$5M
Cash From Investing -$74.8M -$11.6M -$95.6M $45.1M -$45M
 
Dividends Paid (Ex Special Dividend) -- -- -$29.7M -$34.6M -$35.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$40.9M $24.8M -$46M -$55.7M -$44.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $224.8M $769.4M -$293.1M -$59.8M $168.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $340.5M $756.2M -$163.4M -$72.7M $240.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $251.3M $541.5M -$256.4M $2.8M $134.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$64.8M -$44.1M -$86M $48.1M -$27.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$37.4M $23.4M -$39.2M -$54.6M -$41.5M
 
Beginning Cash (CF) $2B $4.1B $4.2B $3B $3.7B
Foreign Exchange Rate Adjustment -- -- -$251.9K -$31.6K $25.3K
Additions / Reductions $149.1M $520.8M -$381.7M -$3.7M $65.4M
Ending Cash (CF) $2.1B $4.6B $3.7B $3B $3.8B
 
Levered Free Cash Flow $251.3M $541.5M -$256.4M $2.8M $134.7M

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