Financhill
Sell
40

MXCHF Quote, Financials, Valuation and Earnings

Last price:
$0.76
Seasonality move :
-1.18%
Day range:
$0.76 - $0.76
52-week range:
$0.76 - $2.35
Dividend yield:
11.03%
P/E ratio:
10.65x
P/S ratio:
0.19x
P/B ratio:
0.55x
Volume:
--
Avg. volume:
911
1-year change:
-66.4%
Market cap:
$1.4B
Revenue:
$8.2B
EPS (TTM):
$0.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7B $6.4B $8.8B $9.6B $8.2B
Revenue Growth (YoY) -2.93% -8.12% 36.81% 9.85% -14.97%
 
Cost of Revenues $5.1B $4.7B $6.2B $7.1B $6B
Gross Profit $1.9B $1.8B $2.6B $2.6B $2.2B
Gross Profit Margin 26.81% 27.56% 29.91% 26.63% 26.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $289M $268M $1.2B $1.2B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1B $1.2B $1.2B $1.3B
Operating Income $837.5M $750M $1.5B $1.3B $869M
 
Net Interest Expenses $257.9M $229M $232M $255M $296M
EBT. Incl. Unusual Items $532.6M $479M $1.2B $1B $485M
Earnings of Discontinued Ops. -$107K -$9M -$1M -$1M --
Income Tax Expense $205.5M $151M $381M $369M $329M
Net Income to Company $326.9M $319M $772M $665M --
 
Minority Interest in Earnings -$120.2M -$124M -$115M -$98M -$91M
Net Income to Common Excl Extra Items $206.7M $195M $657M $567M $65M
 
Basic EPS (Cont. Ops) $0.10 $0.10 $0.33 $0.30 $0.03
Diluted EPS (Cont. Ops) $0.10 $0.10 $0.33 $0.30 $0.03
Weighted Average Basic Share $2.1B $2B $2B $1.9B $1.9B
Weighted Average Diluted Share $2.1B $2B $2B $1.9B $1.9B
 
EBITDA $1.3B $1.3B $2B $1.9B $874M
EBIT $804.6M $718M $1.4B $1.3B $874M
 
Revenue (Reported) $7B $6.4B $8.8B $9.6B $8.2B
Operating Income (Reported) $837.5M $750M $1.5B $1.3B $869M
Operating Income (Adjusted) $804.6M $718M $1.4B $1.3B $874M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $2.3B $2.3B $2B $1.9B
Revenue Growth (YoY) -6.2% 39.58% 0.16% -13.75% -4.5%
 
Cost of Revenues $1.2B $1.6B $1.8B $1.5B $1.5B
Gross Profit $465.2M $661.2M $524M $497M $430M
Gross Profit Margin 28.39% 28.91% 22.87% 25.15% 22.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $233.5M $272.6M $292M $319M $290M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $243.2M $272.8M $290M $319M $305M
Operating Income $222M $388.3M $234M $178M $125M
 
Net Interest Expenses $55.3M $60.1M $68M $94M $79M
EBT. Incl. Unusual Items $162.9M $318.9M $132M $99M $46M
Earnings of Discontinued Ops. -$2.9M -$38K -- -- --
Income Tax Expense $56.9M $92.6M $25M $4M -$56M
Net Income to Company $103.2M $226.3M $107.1M $95M $102M
 
Minority Interest in Earnings -$29.2M -$28.9M -$21M -$23M -$16M
Net Income to Common Excl Extra Items $73.9M $197.4M $86M $72M $86M
 
Basic EPS (Cont. Ops) $0.05 $0.11 $0.04 $0.04 $0.05
Diluted EPS (Cont. Ops) $0.05 $0.11 $0.04 $0.04 $0.05
Weighted Average Basic Share $1.5B $1.8B $2.2B $1.8B $1.7B
Weighted Average Diluted Share $1.5B $1.8B $2.2B $1.8B $1.7B
 
EBITDA $215.7M $519.2M $341.2M $358M $303M
EBIT $215.7M $375.3M $194M $215M $139M
 
Revenue (Reported) $1.6B $2.3B $2.3B $2B $1.9B
Operating Income (Reported) $222M $388.3M $234M $178M $125M
Operating Income (Adjusted) $215.7M $375.3M $194M $215M $139M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.3B $8.2B $9.9B $8.5B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.7B $7.2B $6.2B $5.8B
Gross Profit $1.6B $2.5B $2.7B $2.3B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.2B $1.2B $1.3B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $932.8M $1.2B $1.2B $1.5B $1.3B
Operating Income $689.4M $1.3B $1.5B $822M $475M
 
Net Interest Expenses $200M $255M $241M $363M $373M
EBT. Incl. Unusual Items $404.4M $1.1B $1.2B $562M $156M
Earnings of Discontinued Ops. -$7.4M -$1.5M -$1M -- --
Income Tax Expense $143.4M $341.9M $376M $377M -$72M
Net Income to Company -- $718M $836.4M $186M --
 
Minority Interest in Earnings -$125.9M -$120.7M -$109M -$86M -$91M
Net Income to Common Excl Extra Items $127.6M $596.8M $727M $99M $137M
 
Basic EPS (Cont. Ops) $0.11 $0.32 $0.37 $0.05 $0.07
Diluted EPS (Cont. Ops) $0.11 $0.32 $0.37 $0.05 $0.07
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $879.8M $1.6B $2B $1.3B $751M
EBIT $604.9M $1.3B $1.4B $960M $587M
 
Revenue (Reported) $6.3B $8.2B $9.9B $8.5B $7.5B
Operating Income (Reported) $689.4M $1.3B $1.5B $822M $475M
Operating Income (Adjusted) $604.9M $1.3B $1.4B $960M $587M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.7B $6.4B $7.5B $6.4B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $4.5B $5.5B $4.6B $4.4B
Gross Profit $1.2B $1.9B $2.1B $1.8B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $707.2M $844.1M $897M $990M $926M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $727.4M $845.9M $893M $993M $960M
Operating Income $519.9M $1.1B $1.2B $799M $404M
 
Net Interest Expenses $173.1M $198.1M $191M $272M $302M
EBT. Incl. Unusual Items $312.8M $894.6M $954M $483M $153M
Earnings of Discontinued Ops. -$8.3M -$165K -- -- --
Income Tax Expense $81.9M $273M $268M $276M -$126M
Net Income to Company $222.6M $621.6M $686M $207M $279M
 
Minority Interest in Earnings -$93.7M -$90.4M -$84M -$72M -$72M
Net Income to Common Excl Extra Items $128.9M $531M $602M $135M $207M
 
Basic EPS (Cont. Ops) $0.11 $0.29 $0.31 $0.07 $0.11
Diluted EPS (Cont. Ops) $0.11 $0.29 $0.31 $0.07 $0.11
Weighted Average Basic Share $5.5B $5.6B $6.1B $5.6B $5.6B
Weighted Average Diluted Share $5.5B $5.6B $6.1B $5.6B $5.6B
 
EBITDA $747.2M $1.2B $1.6B $928M $644M
EBIT $472.3M $1.1B $1.1B $785M $480M
 
Revenue (Reported) $4.7B $6.4B $7.5B $6.4B $5.7B
Operating Income (Reported) $519.9M $1.1B $1.2B $799M $404M
Operating Income (Adjusted) $472.3M $1.1B $1.1B $785M $480M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $586.4M $875M $782M $1.5B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.1B $1.6B $1.7B $1.5B
Inventory $834.4M $861M $1.3B $1.3B $1.2B
Prepaid Expenses $65.3M $60M $52M $56M $50M
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $3.2B $3.7B $4.6B $4.2B
 
Property Plant And Equipment $3.7B $3.5B $3.4B $3.5B $3.8B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.5B $1.5B $1.5B $1.4B
Other Intangibles $1.8B $1.7B $1.6B $1.6B $1.7B
Other Long-Term Assets $88.8M $68M $104M $124M $106M
Total Assets $10.1B $10.2B $10.6B $11.6B $11.6B
 
Accounts Payable $679.1M $788M $1B $812M $847M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $78.1M $82M $86M $84M $106M
Other Current Liabilities -- -- $54M $130M -$143M
Total Current Liabilities $2.6B $2.6B $2.6B $3B $2.5B
 
Long-Term Debt $3.1B $3.1B $3.3B $3.9B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $7B $7B $7.2B $8.3B $8.3B
 
Common Stock $256.5M $256M $256M $256M $256M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.5B $2.7B $2.7B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $719.4M $687M $668M $655M $604M
Total Equity $3.1B $3.2B $3.4B $3.3B $3.2B
 
Total Liabilities and Equity $10.1B $10.2B $10.6B $11.6B $11.6B
Cash and Short Terms $586.4M $875M $782M $1.5B $1.5B
Total Debt $4B $4.2B $4B $5.2B $5.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.2B $655.1M $897.2M $1.5B $909M
Short Term Investments -- $2.1M $2.1M $1M $1M
Accounts Receivable, Net $1.2B $1.5B $1.5B $1.4B $1.3B
Inventory $784M $1.2B $1.4B $1.2B $1.2B
Prepaid Expenses -- $112.8M $134.2M $118M $112M
Other Current Assets $241M -- -- -- --
Total Current Assets $3.4B $3.6B $4.2B $4.5B $3.9B
 
Property Plant And Equipment $3.5B $3.3B $3.4B $3.6B $3.8B
Long-Term Investments -- -- -- -- --
Goodwill -- $1.5B $1.7B $1.5B $1.4B
Other Intangibles -- $1.6B $1.5B $1.7B $1.7B
Other Long-Term Assets $316M $81.4M $135M $143M $142M
Total Assets $10.4B $10.5B $11.1B $11.6B $11.5B
 
Accounts Payable $1.2B $969.5M $891.8M $884M $869M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $81M $76M $82.9M $90M $115M
Other Current Liabilities $702M $239.7M -- -- --
Total Current Liabilities $2.4B $2.6B $3B $2.7B $2.6B
 
Long-Term Debt $3.7B $3.3B $3.4B $4.4B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $7.1B $7.9B $8.4B $8.3B
 
Common Stock -- $280.4M $280.4M $280M $280M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $693M $678.9M $677.5M $623M $562M
Total Equity $3.1B $3.3B $3.2B $3.3B $3.2B
 
Total Liabilities and Equity $10.4B $10.5B $11.1B $11.6B $11.5B
Cash and Short Terms $1.2B $657.2M $899.3M $1.5B $910M
Total Debt $4.2B $4B $4.7B $5.3B $5B
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders $482.9M $326.9M $319M $772M $665M
Depreciation & Amoritzation $461.7M $542.2M $598M $598M $581M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $21M -$35.1M $57M -$318M $107M
Change in Inventories -$19.5M $33M -$28M -$455M -$33M
Cash From Operations $1.3B $1.1B $1.1B $1.2B $1.3B
 
Capital Expenditures $353.9M $261M $204M $286M $470M
Cash Acquisitions -$1.4B -- -$4M -$48M -$236M
Cash From Investing -$1.8B -$273.6M -$218M -$343M -$762M
 
Dividends Paid (Ex Special Dividend) -$196.9M -$218M -$230M -$200M -$299M
Special Dividend Paid
Long-Term Debt Issued $297.2M $83.1M $1.5B $1.6B $1.9B
Long-Term Debt Repaid -$128.9M -$200.1M -$1.3B -$1.7B -$773M
Repurchase of Common Stock -$67.2M -$40.4M -$42M -$165M -$142M
Other Financing Activities -$159.3M -- -$142M -$135M -$141M
Cash From Financing -$621.8M -$894M -$562M -$963M $203M
 
Beginning Cash (CF) $1.9B $699.9M $586M $875M $782M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B -$84.6M $313M -$70M $728M
Ending Cash (CF) $699.9M $586.4M $875M $782M $1.5B
 
Levered Free Cash Flow $938.9M $821.9M $889M $950M $817M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $103.2M $226.3M $107.1M $95M $102M
Depreciation & Amoritzation $140.1M $143.8M $147.2M $143M $164M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$24.4M $55.2M $210.1M $213M $32M
Change in Inventories -$10.3M -$83.8M $21.1M -$1M -$51M
Cash From Operations $287.4M $310.4M $312.3M $347M $374M
 
Capital Expenditures $43.4M $72.7M $117.8M $182M $104M
Cash Acquisitions -- -- -$108.8M -- --
Cash From Investing -$43.4M -$100.3M -$232.7M -$170M -$104M
 
Dividends Paid (Ex Special Dividend) -$45M -$100M -$74.9M -$60M -$40M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.4M $164.1M $320.4M $608M $67M
Long-Term Debt Repaid -$59.6M -$458.7M -$162.9M -$410M -$28M
Repurchase of Common Stock -- -$37.3M -$16.3M -- -$4M
Other Financing Activities -$45.2M -$49M -$47.6M -$37M -$38M
Cash From Financing -$222.4M -$590.2M -$60.1M -$1M -$152M
 
Beginning Cash (CF) $1.2B $1.1B $898.4M $1.3B $797M
Foreign Exchange Rate Adjustment -$15M -$23.8M -$21.4M $27M -$6M
Additions / Reductions $21.6M -$380.1M $19.5M $176M $118M
Ending Cash (CF) $1.2B $655.1M $897M $1.5B $909M
 
Levered Free Cash Flow $244M $237.7M $194.5M $165M $270M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $718M $836.4M $186M --
Depreciation & Amoritzation -- -- $592.6M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$248.1M -- --
Change in Inventories -- -- -$282.8M -- --
Cash From Operations -- $1.1B $1.1B $1.5B --
 
Capital Expenditures $158.2M $235M $424.8M $628M $349M
Cash Acquisitions -- -$40.8M -$228.2M -$27M --
Cash From Investing -- -$279.2M -$659.6M -$704M --
 
Dividends Paid (Ex Special Dividend) -$184.9M -$195.4M -$273.7M -$255M -$120M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.6B -- --
Long-Term Debt Repaid -- -- -$882M -- --
Repurchase of Common Stock -- -$68.9M -$237.9M -- --
Other Financing Activities -- -$84.9M -$158.6M -$136M --
Cash From Financing -- -$1.5B -$266.7M -$264M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$601.9M $209.3M $527M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $879.9M $893.1M $710.8M $867M $276M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $222.6M $621.6M $686M $207M $279M
Depreciation & Amoritzation $415M $439.4M $434M $436M $471M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $40.8M -$369.9M -$300M -$81M -$341M
Change in Inventories $50.8M -$333.2M -$161M $101M -$47M
Cash From Operations $737.2M $772.4M $672M $880M $460M
 
Capital Expenditures $158.2M $189.2M $328M $486M $349M
Cash Acquisitions -- -$36.8M -$217M -$8M --
Cash From Investing -$158.2M -$219.4M -$536M -$478M -$361M
 
Dividends Paid (Ex Special Dividend) -$184.9M -$150.3M -$224M -$180M -$120M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $1.3B $1.3B $988M $201M
Long-Term Debt Repaid -$294M -$1.4B -$639M -$889M -$311M
Repurchase of Common Stock -$42.2M -$69.1M -$142M -- -$4M
Other Financing Activities -$138.5M -$81.4M -$105M -$100M -$97M
Cash From Financing $152.6M -$736.3M -$40M -$507M -$679M
 
Beginning Cash (CF) $3.3B $2.6B $2.7B $4.3B $3.3B
Foreign Exchange Rate Adjustment -$73.2M -$36.8M $19M $45M $33M
Additions / Reductions $731.6M -$183.3M $96M -$105M -$580M
Ending Cash (CF) $3.9B $2.4B $2.8B $4.2B $2.8B
 
Levered Free Cash Flow $579.1M $583.2M $344M $394M $111M

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