Financhill
Buy
67

MCO Quote, Financials, Valuation and Earnings

Last price:
$466.89
Seasonality move :
6.57%
Day range:
$457.54 - $471.16
52-week range:
$360.05 - $503.95
Dividend yield:
0.73%
P/E ratio:
42.59x
P/S ratio:
12.39x
P/B ratio:
21.64x
Volume:
1.5M
Avg. volume:
653.4K
1-year change:
21.94%
Market cap:
$84.5B
Revenue:
$5.9B
EPS (TTM):
$10.95
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.8B $5.4B $6.2B $5.5B $5.9B
Revenue Growth (YoY) 8.69% 11.22% 15.77% -12.06% 8.19%
 
Cost of Revenues $1.4B $1.5B $1.6B $1.6B $1.7B
Gross Profit $3.4B $3.9B $4.6B $3.9B $4.2B
Gross Profit Margin 71.28% 72.54% 73.67% 70.5% 71.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.2B $1.5B $1.5B $1.6B
Other Inc / (Exp) -$57M -$13M $82M -$6M -$38M
Operating Expenses $1.4B $1.4B $1.7B $1.9B $2B
Operating Income $2.1B $2.4B $2.8B $2B $2.2B
 
Net Interest Expenses $208M $205M $171M $231M $251M
EBT. Incl. Unusual Items $1.8B $2.2B $2.8B $1.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $381M $452M $541M $386M $327M
Net Income to Company $1.4B $1.8B $2.2B $1.4B $1.6B
 
Minority Interest in Earnings -$7M $1M -- -- -$1M
Net Income to Common Excl Extra Items $1.4B $1.8B $2.2B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $7.51 $9.48 $11.88 $7.47 $8.77
Diluted EPS (Cont. Ops) $7.42 $9.39 $11.78 $7.44 $8.73
Weighted Average Basic Share $189.3M $187.6M $186.4M $183.9M $183.2M
Weighted Average Diluted Share $191.6M $189.3M $187.9M $184.7M $184M
 
EBITDA $2.2B $2.7B $3.2B $2.3B $2.6B
EBIT $2B $2.4B $3B $2B $2.3B
 
Revenue (Reported) $4.8B $5.4B $6.2B $5.5B $5.9B
Operating Income (Reported) $2.1B $2.4B $2.8B $2B $2.2B
Operating Income (Adjusted) $2B $2.4B $3B $2B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.5B $1.3B $1.5B $1.8B
Revenue Growth (YoY) 9.36% 12.54% -16.45% 15.45% 23.17%
 
Cost of Revenues $364M $394M $393M $412M $512M
Gross Profit $992M $1.1B $882M $1.1B $1.3B
Gross Profit Margin 73.16% 74.18% 69.18% 72.01% 71.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $271M $395M $385M $403M $434M
Other Inc / (Exp) -$13M -$4M $25M -$9M $4M
Operating Expenses $327M $456M $468M $498M $542M
Operating Income $665M $676M $414M $562M $759M
 
Net Interest Expenses $53M $53M $58M $66M $60M
EBT. Incl. Unusual Items $599M $619M $381M $487M $703M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132M $145M $78M $97M $169M
Net Income to Company $467M $474M $303M $390M $534M
 
Minority Interest in Earnings -- -- -- -$1M --
Net Income to Common Excl Extra Items $467M $474M $303M $389M $534M
 
Basic EPS (Cont. Ops) $2.49 $2.55 $1.65 $2.12 $2.94
Diluted EPS (Cont. Ops) $2.47 $2.53 $1.65 $2.11 $2.93
Weighted Average Basic Share $187.8M $186M $183.2M $183.3M $181.7M
Weighted Average Diluted Share $189.3M $187.3M $183.9M $184M $182.5M
 
EBITDA $710M $736M $527M $667M $899M
EBIT $654M $675M $444M $572M $791M
 
Revenue (Reported) $1.4B $1.5B $1.3B $1.5B $1.8B
Operating Income (Reported) $665M $676M $414M $562M $759M
Operating Income (Adjusted) $654M $675M $444M $572M $791M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.3B $6B $5.7B $5.7B $6.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.7B $1.7B $1.9B
Gross Profit $3.9B $4.4B $4B $4.1B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.6B $1.6B $1.7B
Other Inc / (Exp) $12M -$6M $56M -$16M -$16M
Operating Expenses $1.4B $1.6B $1.9B $2B $2.1B
Operating Income $2.5B $2.8B $2.1B $2.1B $2.9B
 
Net Interest Expenses $212M $161M $228M $250M $251M
EBT. Incl. Unusual Items $2.3B $2.6B $1.9B $1.8B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $457M $538M $394M $298M $620M
Net Income to Company $1.8B $2.1B $1.6B $1.5B $2B
 
Minority Interest in Earnings -$1M -- -- -$1M -$1M
Net Income to Common Excl Extra Items $1.8B $2.1B $1.6B $1.5B $2B
 
Basic EPS (Cont. Ops) $9.71 $11.24 $8.42 $8.24 $10.99
Diluted EPS (Cont. Ops) $9.61 $11.16 $8.38 $8.22 $10.95
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.7B $3.1B $2.5B $2.5B $3.4B
EBIT $2.5B $2.8B $2.2B $2.1B $3B
 
Revenue (Reported) $5.3B $6B $5.7B $5.7B $6.9B
Operating Income (Reported) $2.5B $2.8B $2.1B $2.1B $2.9B
Operating Income (Adjusted) $2.5B $2.8B $2.2B $2.1B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.1B $4.7B $4.2B $4.4B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.2B $1.3B $1.4B
Gross Profit $3B $3.5B $3B $3.2B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $879M $1B $1.1B $1.2B $1.3B
Other Inc / (Exp) $9M $16M -$10M -$20M $2M
Operating Expenses $1B $1.2B $1.4B $1.5B $1.6B
Operating Income $2B $2.3B $1.6B $1.7B $2.4B
 
Net Interest Expenses $153M $109M $166M $185M $185M
EBT. Incl. Unusual Items $1.8B $2.2B $1.4B $1.5B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $366M $452M $305M $217M $510M
Net Income to Company $1.5B $1.8B $1.1B $1.3B $1.7B
 
Minority Interest in Earnings $1M -- -- -$1M -$1M
Net Income to Common Excl Extra Items $1.5B $1.8B $1.1B $1.3B $1.7B
 
Basic EPS (Cont. Ops) $7.80 $9.57 $6.12 $6.90 $9.13
Diluted EPS (Cont. Ops) $7.73 $9.50 $6.10 $6.88 $9.10
Weighted Average Basic Share $563M $559.9M $552.4M $550.1M $546.6M
Weighted Average Diluted Share $567.9M $563.8M $554.9M $552.2M $548.9M
 
EBITDA $2.2B $2.6B $1.9B $2B $2.8B
EBIT $2B $2.4B $1.6B $1.7B $2.4B
 
Revenue (Reported) $4.1B $4.7B $4.2B $4.4B $5.4B
Operating Income (Reported) $2B $2.3B $1.6B $1.7B $2.4B
Operating Income (Adjusted) $2B $2.4B $1.6B $1.7B $2.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.8B $2.6B $1.8B $1.8B $2.1B
Short Term Investments $98M $99M $91M $90M $63M
Accounts Receivable, Net $1.4B $1.4B $1.7B $1.7B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses $150M $185M $211M $354M $248M
Other Current Assets $171M $167M $177M $136M $149M
Total Current Assets $3.7B $4.5B $4B $4.1B $4.3B
 
Property Plant And Equipment $748M $671M $785M $848M $880M
Long-Term Investments $127M $201M $532M $604M $621M
Goodwill $3.7B $4.6B $6B $5.8B $6B
Other Intangibles $1.5B $1.8B $2.5B $2.2B $2B
Other Long-Term Assets $166M $217M $345M $406M $457M
Total Assets $10.3B $12.4B $14.7B $14.3B $14.6B
 
Accounts Payable $38M $39M $47M $52M $23M
Accrued Expenses $412M $507M $465M $480M $473M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $89M $94M $105M $106M $108M
Other Current Liabilities -- $41M $12M $2M --
Total Current Liabilities $1.9B $2.2B $2.5B $2.4B $2.5B
 
Long-Term Debt $5.6B $6.4B $7.4B $7.4B $7B
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $10.6B $11.8B $11.7B $11.1B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$439M -$432M -$410M -$643M -$567M
Common Equity $612M $1.6B $2.7B $2.5B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $225M $194M $189M $170M $158M
Total Equity $837M $1.8B $2.9B $2.7B $3.5B
 
Total Liabilities and Equity $10.3B $12.4B $14.7B $14.3B $14.6B
Cash and Short Terms $1.9B $2.7B $1.9B $1.9B $2.2B
Total Debt $5.6B $6.4B $7.4B $7.4B $7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.5B $2.2B $1.7B $2B $2.6B
Short Term Investments $96M $104M $89M $73M $573M
Accounts Receivable, Net $1.4B $1.6B $1.5B $1.5B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses $198M $179M $308M $262M $241M
Other Current Assets $135M $134M $155M $133M $161M
Total Current Assets $4.3B $4.3B $3.7B $4B $5.4B
 
Property Plant And Equipment $692M $752M $859M $871M $904M
Long-Term Investments $177M $216M $584M $619M $580M
Goodwill $4.3B $5.9B $5.6B $5.8B $6.1B
Other Intangibles $1.7B $2.5B $2.2B $2.1B $2B
Other Long-Term Assets $203M $337M $367M $430M $449M
Total Assets $11.7B $14.4B $13.9B $14.2B $15.8B
 
Accounts Payable $26M $30M $34M $41M $50M
Accrued Expenses $366M $441M $412M $409M $432M
Current Portion Of Long-Term Debt -- $507M -- -- $693M
Current Portion Of Capital Lease Obligations $91M $103M $104M $105M $109M
Other Current Liabilities $5M $17M $28M $32M $6M
Total Current Liabilities $1.7B $2.8B $2.1B $2.3B $3.2B
 
Long-Term Debt $6.4B $7B $7.5B $6.9B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $10B $11.8B $11.5B $10.8B $11.7B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$504M -$462M -$748M -$652M -$503M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $196M $189M $175M $161M $163M
Total Equity $1.7B $2.6B $2.4B $3.4B $4.1B
 
Total Liabilities and Equity $11.7B $14.4B $13.9B $14.2B $15.8B
Cash and Short Terms $2.6B $2.3B $1.7B $2.1B $3.2B
Total Debt $6.4B $7.5B $7.5B $6.9B $7.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B $1.8B $2.2B $1.4B $1.6B
Depreciation & Amoritzation $200M $220M $257M $331M $373M
Stock-Based Compensation $136M $154M $175M $169M $193M
Change in Accounts Receivable -$134M $31M -$270M $9M -$12M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.1B $2B $1.5B $2.2B
 
Capital Expenditures $69M $103M $139M $283M $271M
Cash Acquisitions $64M -$897M -$2.4B -$169M $5M
Cash From Investing $36M -$1.1B -$2.6B -$262M -$247M
 
Dividends Paid (Ex Special Dividend) -$378M -$420M -$463M -$515M -$564M
Special Dividend Paid
Long-Term Debt Issued $2.1B $2.3B $1.7B $988M --
Long-Term Debt Repaid -$2.3B -$1.6B -$500M -$626M -$500M
Repurchase of Common Stock -$991M -$503M -$750M -$983M -$490M
Other Financing Activities -$33M -$63M -$36M -$11M -$9M
Cash From Financing -$1.6B -$351M -$122M -$1.2B -$1.6B
 
Beginning Cash (CF) $1.7B $1.8B $2.6B $1.8B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $148M $718M -$736M $4M $320M
Ending Cash (CF) $1.8B $2.6B $1.8B $1.8B $2.1B
 
Levered Free Cash Flow $1.6B $2B $1.9B $1.2B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $467M $474M $303M $390M $534M
Depreciation & Amoritzation $56M $61M $83M $95M $108M
Stock-Based Compensation $38M $41M $46M $46M $57M
Change in Accounts Receivable $62M -$108M $60M -- $21M
Change in Inventories -- -- -- -- --
Cash From Operations $511M $436M $336M $462M $703M
 
Capital Expenditures $21M $33M $71M $71M $72M
Cash Acquisitions -$1M -$1.9B -$5M -$1M -$100M
Cash From Investing -$30M -$1.9B -- -$90M -$684M
 
Dividends Paid (Ex Special Dividend) -$105M -$115M -$128M -$141M -$156M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $496M $1.2B $497M -- $496M
Long-Term Debt Repaid -$500M -- -$500M -$300M --
Repurchase of Common Stock -- -$125M -$197M -- --
Other Financing Activities -$22M -$15M -$5M -$2M -$5M
Cash From Financing -$120M $927M -$245M -$607M -$81M
 
Beginning Cash (CF) $2.1B $2.8B $1.6B $2.3B $2.6B
Foreign Exchange Rate Adjustment $32M -$23M -$52M -$37M $69M
Additions / Reductions $361M -$547M $91M -$235M -$62M
Ending Cash (CF) $2.5B $2.2B $1.7B $2B $2.6B
 
Levered Free Cash Flow $490M $403M $265M $391M $631M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.8B $2.1B $1.6B $1.5B $2B
Depreciation & Amoritzation $213M $237M $319M $365M $415M
Stock-Based Compensation $143M $171M $178M $182M $216M
Change in Accounts Receivable -$97M -$179M -$10M -$2M -$167M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2.4B $1.4B $2.1B $2.6B
 
Capital Expenditures $91M $97M $266M $277M $316M
Cash Acquisitions -$514M -$2.2B -$514M -$77M -$104M
Cash From Investing -$667M -$2.4B -$630M -$283M -$929M
 
Dividends Paid (Ex Special Dividend) -$409M -$452M -$503M -$552M -$605M
Special Dividend Paid
Long-Term Debt Issued $3.1B $1.2B $1.5B -- --
Long-Term Debt Repaid -$2.1B -- -- -- --
Repurchase of Common Stock -$516M -$878M -$1.2B -- --
Other Financing Activities -$77M -- -$31M -- --
Cash From Financing -$43M -$219M -$1.2B -$1.5B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$240M -$448M $286M $547M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $2.3B $1.1B $1.8B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5B $1.8B $1.1B $1.3B $1.7B
Depreciation & Amoritzation $163M $180M $242M $276M $318M
Stock-Based Compensation $110M $127M $130M $143M $166M
Change in Accounts Receivable $73M -$137M $123M $112M -$43M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.7B $1.1B $1.7B $2.2B
 
Capital Expenditures $83M $77M $204M $198M $243M
Cash Acquisitions -$699M -$2B -$97M -$5M -$114M
Cash From Investing -$853M -$2.2B -$172M -$193M -$875M
 
Dividends Paid (Ex Special Dividend) -$315M -$347M -$387M -$424M -$465M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $1.2B $988M -- $496M
Long-Term Debt Repaid -$1.6B -- -$500M -$500M --
Repurchase of Common Stock -$253M -$628M -$1.1B -- --
Other Financing Activities -$57M -$16M -$11M -$2M -$6M
Cash From Financing $3M $135M -$957M -$1.2B -$812M
 
Beginning Cash (CF) $6.1B $8.2B $5.2B $6.2B $7.2B
Foreign Exchange Rate Adjustment $22M -$38M -$123M -$13M $35M
Additions / Reductions $638M -$320M -$32M $250M $477M
Ending Cash (CF) $6.7B $7.8B $5B $6.4B $7.8B
 
Levered Free Cash Flow $1.4B $1.6B $893M $1.5B $1.9B

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