Financhill
Sell
40

MLYBY Quote, Financials, Valuation and Earnings

Last price:
$5.73
Seasonality move :
2.93%
Day range:
$5.39 - $5.73
52-week range:
$3.82 - $6.40
Dividend yield:
4.66%
P/E ratio:
16.16x
P/S ratio:
5.88x
P/B ratio:
1.57x
Volume:
525
Avg. volume:
1.2K
1-year change:
-5.24%
Market cap:
$34.6B
Revenue:
$5.7B
EPS (TTM):
$0.35
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.7B $5.5B $5.7B $5.6B $5.7B
Revenue Growth (YoY) 2.36% -4.03% 4.4% -2.12% 1.31%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $478.4M $419.2M $427.3M $428.6M $437.7M
Other Inc / (Exp) $2B $2.1B $1.9B $2.1B $2.2B
Operating Expenses $2.6B $2.4B $2.5B $2.5B $2.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.7B $2.1B $2.6B $2.7B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $610.8M $460M $618.8M $886.6M $639.3M
Net Income to Company $2.7B $2.1B $2.6B $2.7B $2.7B
 
Minority Interest in Earnings -$66.8M -$56.5M -$54.4M -$3.4M -$58.1M
Net Income to Common Excl Extra Items $2B $1.5B $2B $1.8B $2B
 
Basic EPS (Cont. Ops) $0.35 $0.27 $0.34 $0.30 $0.34
Diluted EPS (Cont. Ops) $0.35 $0.27 $0.34 $0.30 $0.34
Weighted Average Basic Share $5.6B $5.6B $5.8B $6B $6B
Weighted Average Diluted Share $5.6B $5.6B $5.8B $6B $6B
 
EBITDA -- -- -- -- --
EBIT $5.6B $4B $3.9B $4.5B $6.6B
 
Revenue (Reported) $5.7B $5.5B $5.7B $5.6B $5.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.6B $4B $3.9B $4.5B $6.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.4B $1.5B $1.4B $1.5B
Revenue Growth (YoY) -8.24% 0.9% 3.86% -4.16% 9.72%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95.4M $99M $118.6M $105.9M $109M
Other Inc / (Exp) $659M $493.9M $598.6M $834M $326.8M
Operating Expenses $590.2M $613M $640.7M $626.9M $718.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $620.9M $540.4M $690.8M $681.7M $764.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143.1M $126.4M $228.5M $161.9M $183.6M
Net Income to Company $647.5M $517.4M $653.4M $649.5M $856.1M
 
Minority Interest in Earnings -$13.6M -$12.7M $5.7M -$10.5M -$10.5M
Net Income to Common Excl Extra Items $464.3M $401.3M $468M $509.3M $570.2M
 
Basic EPS (Cont. Ops) $0.08 $0.07 $0.08 $0.08 $0.09
Diluted EPS (Cont. Ops) $0.08 $0.07 $0.08 $0.08 $0.09
Weighted Average Basic Share $5.6B $5.8B $5.9B $6B $6B
Weighted Average Diluted Share $5.6B $5.8B $5.9B $6B $6B
 
EBITDA -- -- -- -- --
EBIT $1.1B $833.9M $1.2B $1.7B $1.9B
 
Revenue (Reported) $1.4B $1.4B $1.5B $1.4B $1.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $833.9M $1.2B $1.7B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.7B $5.8B $5.5B $5.8B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $432.3M $427.9M $442M $430.6M $448.2M
Other Inc / (Exp) $2B $2B $1.9B $2.5B $2.2B
Operating Expenses $2.4B $2.5B $2.5B $2.5B $2.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.4B $2.5B $2.6B $2.9B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $542.3M $562.6M $755.1M $811.5M $630.5M
Net Income to Company $2.4B $2.4B $2.5B $2.9B $3B
 
Minority Interest in Earnings -$59.9M -$63.7M -$6.5M -$51.4M -$78M
Net Income to Common Excl Extra Items $1.8B $1.8B $1.8B $2B $2.1B
 
Basic EPS (Cont. Ops) $0.31 $0.32 $0.31 $0.34 $0.35
Diluted EPS (Cont. Ops) $0.31 $0.32 $0.31 $0.34 $0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4.6B $3.8B $4B $6.3B $7.2B
 
Revenue (Reported) $5.7B $5.8B $5.5B $5.8B $5.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.6B $3.8B $4B $6.3B $7.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2B $4.4B $4.2B $4.3B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $304M $305.1M $320.2M $323.4M $334.2M
Other Inc / (Exp) $1.5B $1.5B $1.5B $1.9B $1.9B
Operating Expenses $1.8B $1.9B $1.8B $1.9B $2.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.6B $2B $1.9B $2.1B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $375.3M $477.1M $612.3M $541.7M $530.2M
Net Income to Company $1.6B $1.9B $1.9B $2.1B $2.3B
 
Minority Interest in Earnings -$31.4M -$38.6M $9.2M -$38.8M -$58.8M
Net Income to Common Excl Extra Items $1.2B $1.5B $1.3B $1.5B $1.6B
 
Basic EPS (Cont. Ops) $0.21 $0.25 $0.22 $0.26 $0.27
Diluted EPS (Cont. Ops) $0.21 $0.25 $0.22 $0.26 $0.27
Weighted Average Basic Share $16.9B $17.3B $17.9B $18.1B $18.1B
Weighted Average Diluted Share $16.9B $17.3B $17.9B $18.1B $18.1B
 
EBITDA -- -- -- -- --
EBIT $3.2B $2.9B $3B $4.9B $5.5B
 
Revenue (Reported) $4.2B $4.4B $4.2B $4.3B $4.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.2B $2.9B $3B $4.9B $5.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $18.8B $15.3B $15.6B $15.3B $12.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $340.9M $289.2M $238.4M $223M $364.6M
Other Current Assets -- -- -- -- --
Total Current Assets $28.8B $28.3B $26.4B $29.1B $26.3B
 
Property Plant And Equipment $944.6M $854.7M $790.3M $752.6M $855.8M
Long-Term Investments $49.5B $58.8B $57.2B $58.5B $62.8B
Goodwill $1.4B $1.4B $1.3B $1.3B $1.3B
Other Intangibles $274.1M $275.4M $256.1M $260.4M $299.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $202.9B $212.1B $212.7B $215B $222.9B
 
Accounts Payable $1B $1.2B $1.6B $1.5B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.5B $1.8B $1.9B $1.3B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $182.5B $190.6B $191.5B $194.9B $201.7B
 
Common Stock $11.7B $12B $12.7B $12.4B $11.9B
Other Common Equity Adj -- -- -- -- --
Common Equity $19.8B $20.9B $20.5B $19.4B $20.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $607.6M $661.8M $656.3M $649.9M $652.2M
Total Equity $20.4B $21.6B $21.2B $20.1B $21.2B
 
Total Liabilities and Equity $202.9B $212.1B $212.7B $215B $222.9B
Cash and Short Terms $18.8B $15.3B $15.6B $15.3B $12.7B
Total Debt $14.9B $15.2B $14.5B $12.3B $11.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $18B $19.2B $13B $12.9B $14.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $326.4M $265.3M $233.2M $339.6M $258.4M
Other Current Assets -- -- -- -- --
Total Current Assets $32.6B $30.6B $27.2B $29B $32.9B
 
Property Plant And Equipment $876.7M $769.9M $733.1M $803.4M $896.5M
Long-Term Investments $56.9B $56.8B $57.6B $59.4B $66.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $209.7B $212.7B $205.4B $212.6B $254.7B
 
Accounts Payable $1.5B $2.1B $1.6B $1.5B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $2.4B $1.9B $1.7B $2.8B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $189B $192B $186.6B $192.6B $232B
 
Common Stock $11.6B $12.3B $11.6B $11.6B $13.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $613.1M $640.8M $577.2M $665.4M $749.8M
Total Equity $20.6B $20.7B $18.8B $20B $22.7B
 
Total Liabilities and Equity $209.7B $212.7B $205.4B $212.6B $254.7B
Cash and Short Terms $18B $19.2B $13B $12.9B $14.9B
Total Debt $16.6B $15.2B $11.7B $11.1B $11.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.7B $2.1B $2.6B $2.7B $2.7B
Depreciation & Amoritzation $226M $249.2M $248.8M $245.6M $252.4M
Stock-Based Compensation $10.4M $19.2M $23.7M -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4B $533.7M $3.2B $2B $393.4M
 
Capital Expenditures $149.9M $113.9M $108.7M $148.1M $197.6M
Cash Acquisitions -$45M $47.1M -- -- --
Cash From Investing -$181.7M -$35.2M -$71M -$105.4M -$151.6M
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1B -$2.2B -$1.6B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $3.9B $712.2M $798.3M -- --
Long-Term Debt Repaid -$2.1B -$1.4B -$1.2B -$894.4M -$796.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$302.6M $535.9M $257.6M -- --
Cash From Financing $261.1M -$1.3B -$1.3B -$2.3B -$2.5B
 
Beginning Cash (CF) $13.7B $11.2B $10.6B $11.8B $11.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3B -$819.5M $1.8B -$359.6M -$2.3B
Ending Cash (CF) $11.4B $10.4B $12.5B $11.6B $9B
 
Levered Free Cash Flow -$2.5B $419.8M $3B $1.9B $195.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $470.3M $681.4M $835.1M $677.4M --
Depreciation & Amoritzation $63.2M $63.3M $75.6M $66.5M --
Stock-Based Compensation $5.7M $3.7M -$13.9M -$9.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.2B -$2.5B $826.6M $2B --
 
Capital Expenditures $33.6M $28.2M $65.1M $85.8M --
Cash Acquisitions $45.7M -- -- -- --
Cash From Investing $19.2M -$18.8M -$52.1M -$73.6M --
 
Dividends Paid (Ex Special Dividend) $1.7M -$808.1M -$779.4M -$22.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $372.6M $83.8M -- -- --
Long-Term Debt Repaid -$1.4B -$844.7M $199.3M -$9.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $159.9M $1M -- -- --
Cash From Financing -$950.5M -$1.3B -$508.9M -$148.5M --
 
Beginning Cash (CF) $13.6B $16.2B $11.2B $7.1B --
Foreign Exchange Rate Adjustment -$40M $2.4M -$105.9M -$14.4M --
Additions / Reductions -$3.2B -$3.8B $265.6M $1.8B --
Ending Cash (CF) $10.4B $12.5B $11.6B $9B --
 
Levered Free Cash Flow -$2.3B -$2.6B $761.5M $1.9B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4B $2.4B $2.5B $2.9B $3B
Depreciation & Amoritzation $244.2M $248.7M $233.3M $261.5M $255.9M
Stock-Based Compensation $17.2M $25.8M $17.5M -$4.4M $5.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $3.4B -$1.3B -$787.7M $3.7B
 
Capital Expenditures $137.7M $114.1M $111.2M $176.9M $191.4M
Cash Acquisitions -$52.9M $45.7M -- -- $46.6M
Cash From Investing -$176.8M -$33M -$72.1M -$130.2M -$83.3M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.4B -$1.6B -$2.3B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $573.7M $1.1B -- -- --
Long-Term Debt Repaid -$76.5M -- -$1.9B -$587.1M -$737.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $77.9M $416.4M -- -- --
Cash From Financing -$1.2B -$958.4M -$3.1B -$2.9B -$904.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B $2.5B -$4.5B -$3.8B $2.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B $3.3B -$1.4B -$964.6M $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $2.6B $2.7B $2.7B $2.3B
Depreciation & Amoritzation $249.2M $248.8M $245.6M $252.4M $189.5M
Stock-Based Compensation $19.2M $23.7M -- -- $14.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $533.7M $3.2B $2B $393.4M $1.7B
 
Capital Expenditures $113.9M $108.7M $148.1M $197.6M $105.6M
Cash Acquisitions $47.1M $10 -- $10 $46.6M
Cash From Investing -$35.2M -$71M -$105.4M -$151.6M -$9.7M
 
Dividends Paid (Ex Special Dividend) -$1B -$2.2B -$1.6B -$1.6B -$1.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $712.2M $798.3M -- -- $1.7B
Long-Term Debt Repaid -$1.4B -$1.2B -$894.4M -$796.1M -$727.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $535.9M $257.6M -- -- --
Cash From Financing -$1.3B -$1.3B -$2.3B -$2.5B -$755.7M
 
Beginning Cash (CF) $46.6B $57B $48.3B $39.6B $26.6B
Foreign Exchange Rate Adjustment -$9.8M $159.3M $120.3M $155.1M -$423M
Additions / Reductions -$819.5M $1.8B -$359.6M -$2.3B $915.2M
Ending Cash (CF) $45.8B $58.7B $47.5B $37B $27.6B
 
Levered Free Cash Flow $419.8M $3B $1.9B $195.8M $1.6B

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock