Financhill
Sell
36

MOS Quote, Financials, Valuation and Earnings

Last price:
$25.07
Seasonality move :
-3.95%
Day range:
$24.58 - $25.43
52-week range:
$22.48 - $33.44
Dividend yield:
3.44%
P/E ratio:
44.89x
P/S ratio:
0.71x
P/B ratio:
0.68x
Volume:
4.3M
Avg. volume:
6.3M
1-year change:
-21.27%
Market cap:
$7.8B
Revenue:
$11.1B
EPS (TTM):
$0.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.7B $12.4B $19.1B $13.7B $11.1B
Revenue Growth (YoY) -2.52% 42.34% 54.77% -28.39% -18.79%
 
Cost of Revenues $7.6B $9.2B $13.4B $11.5B $9.6B
Gross Profit $1.1B $3.2B $5.8B $2.2B $1.5B
Gross Profit Margin 12.27% 25.9% 30.1% 16.14% 13.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $371.5M $430.5M $498M $500.5M $496.9M
Other Inc / (Exp) -$51.4M -$232.7M -$5M $117.2M -$123.3M
Operating Expenses $652M $573.7M $970.5M $872.5M $890.4M
Operating Income $412.9M $2.6B $4.8B $1.3B $621.5M
 
Net Interest Expenses $180.6M $169.1M $137.8M $129.4M $182.8M
EBT. Incl. Unusual Items $180.9M $2.2B $4.6B $1.3B $315.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$578.5M $597.7M $1.2B $177M $186.7M
Net Income to Company $665.6M $1.6B $3.6B $1.2B $202M
 
Minority Interest in Earnings $500K -$4.3M -$31.4M -$44.3M -$27.1M
Net Income to Common Excl Extra Items $666.1M $1.6B $3.6B $1.2B $174.9M
 
Basic EPS (Cont. Ops) $1.76 $4.31 $10.17 $3.52 $0.55
Diluted EPS (Cont. Ops) $1.75 $4.27 $10.06 $3.50 $0.55
Weighted Average Basic Share $379M $378.1M $352.4M $331.3M $319.8M
Weighted Average Diluted Share $381.3M $381.6M $356M $333.2M $320.7M
 
EBITDA $1.2B $3.2B $5.7B $2.5B $1.6B
EBIT $395M $2.4B $4.8B $1.5B $545.4M
 
Revenue (Reported) $8.7B $12.4B $19.1B $13.7B $11.1B
Operating Income (Reported) $412.9M $2.6B $4.8B $1.3B $621.5M
Operating Income (Adjusted) $395M $2.4B $4.8B $1.5B $545.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $3.8B $4.5B $3.1B $2.8B
Revenue Growth (YoY) 18.36% 56.3% 16.67% -29.72% -10.59%
 
Cost of Revenues $2B $2.7B $3.5B $2.6B $2.5B
Gross Profit $411.4M $1.1B $968.4M $559.5M $301.9M
Gross Profit Margin 16.74% 29.9% 21.61% 17.77% 10.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $110.9M $123.5M $132.9M $123M $113.5M
Other Inc / (Exp) $111.3M -$44.8M $10.4M $80.3M $137.2M
Operating Expenses $116.6M $178.9M $267.8M $281M $202M
Operating Income $294.8M $969.7M $700.6M $278.5M $99.9M
 
Net Interest Expenses $47.2M $39M $33.8M $34.9M $46.7M
EBT. Incl. Unusual Items $358.9M $885.9M $677.2M $323.9M $190.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$480.9M $245.5M $206M -$43.8M $33.8M
Net Income to Company $828.3M $661.4M $528.5M $368M $165.7M
 
Minority Interest in Earnings -$400K $3.4M -$5.3M -$2.7M $3.3M
Net Income to Common Excl Extra Items $827.9M $664.8M $523.2M $365.3M $169M
 
Basic EPS (Cont. Ops) $2.18 $1.78 $1.54 $1.12 $0.53
Diluted EPS (Cont. Ops) $2.17 $1.76 $1.52 $1.11 $0.53
Weighted Average Basic Share $379M $373.6M $340.1M $326.2M $317.4M
Weighted Average Diluted Share $388.2M $377.4M $343.7M $327.5M $318M
 
EBITDA $622.9M $1.1B $953.8M $632.8M $532.5M
EBIT $414.4M $932.4M $720.8M $375.1M $250.4M
 
Revenue (Reported) $2.5B $3.8B $4.5B $3.1B $2.8B
Operating Income (Reported) $294.8M $969.7M $700.6M $278.5M $99.9M
Operating Income (Adjusted) $414.4M $932.4M $720.8M $375.1M $250.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.7B $12.4B $19.1B $13.7B $11.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $9.2B $13.4B $11.5B $9.6B
Gross Profit $1.1B $3.2B $5.8B $2.2B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $371.5M $430.5M $498M $500.5M $496.9M
Other Inc / (Exp) -$51.4M -$232.7M -$5M $117.2M -$123.3M
Operating Expenses $652M $573.7M $970.5M $872.5M $890.4M
Operating Income $412.9M $2.6B $4.8B $1.3B $621.5M
 
Net Interest Expenses $180.6M $169.1M $137.8M $129.4M $182.8M
EBT. Incl. Unusual Items $180.9M $2.2B $4.6B $1.3B $315.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$578.5M $597.7M $1.2B $177M $186.7M
Net Income to Company $665.6M $1.6B $3.6B $1.2B $202M
 
Minority Interest in Earnings $500K -$4.3M -$31.4M -$44.3M -$27.1M
Net Income to Common Excl Extra Items $666.1M $1.6B $3.6B $1.2B $174.9M
 
Basic EPS (Cont. Ops) $1.75 $4.32 $10.10 $3.52 $0.55
Diluted EPS (Cont. Ops) $1.73 $4.28 $9.98 $3.49 $0.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $3.2B $5.7B $2.5B $1.6B
EBIT $395M $2.4B $4.8B $1.5B $545.4M
 
Revenue (Reported) $8.7B $12.4B $19.1B $13.7B $11.1B
Operating Income (Reported) $412.9M $2.6B $4.8B $1.3B $621.5M
Operating Income (Adjusted) $395M $2.4B $4.8B $1.5B $545.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.4B $19.1B $13.7B $11.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $13.4B $11.5B $9.6B --
Gross Profit $3.2B $5.8B $2.2B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $430.5M $498M $500.5M $496.9M --
Other Inc / (Exp) -$232.7M -$5M $117.2M -$123.3M --
Operating Expenses $573.7M $970.5M $872.5M $890.4M --
Operating Income $2.6B $4.8B $1.3B $621.5M --
 
Net Interest Expenses $169.1M $137.8M $129.4M $182.8M --
EBT. Incl. Unusual Items $2.2B $4.6B $1.3B $315.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $597.7M $1.2B $177M $186.7M --
Net Income to Company $1.6B $3.6B $1.2B $202M --
 
Minority Interest in Earnings -$4.3M -$31.4M -$44.3M -$27.1M --
Net Income to Common Excl Extra Items $1.6B $3.6B $1.2B $174.9M --
 
Basic EPS (Cont. Ops) $4.32 $10.10 $3.52 $0.55 --
Diluted EPS (Cont. Ops) $4.28 $9.98 $3.49 $0.55 --
Weighted Average Basic Share $1.5B $1.4B $1.3B $1.3B --
Weighted Average Diluted Share $1.5B $1.4B $1.3B $1.3B --
 
EBITDA $3.2B $5.7B $2.5B $1.6B --
EBIT $2.4B $4.8B $1.5B $545.4M --
 
Revenue (Reported) $12.4B $19.1B $13.7B $11.1B --
Operating Income (Reported) $2.6B $4.8B $1.3B $621.5M --
Operating Income (Adjusted) $2.4B $4.8B $1.5B $545.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $574M $769.5M $735.4M $348.8M $272.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $732.5M $1.3B $1.5B $1.1B $1B
Inventory $1.7B $2.7B $3.5B $2.5B $2.5B
Prepaid Expenses $80.4M $107.3M $237.4M $284.3M $299.8M
Other Current Assets $65.1M $49.1M $49.5M $50.2M $29.1M
Total Current Assets $3.5B $5.3B $6.6B $4.7B $4.5B
 
Property Plant And Equipment $12B $12.6B $12.9B $13.8B $13.6B
Long-Term Investments $673.1M $691.8M $885.9M $909M $1.5B
Goodwill $1.2B $1.2B $1.1B $1.1B $1.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2B $1.2B $1.2B $1.3B $1.3B
Total Assets $19.8B $22B $23.4B $23B $22.9B
 
Accounts Payable $769.1M $1.3B $1.3B $1.2B $1.2B
Accrued Expenses $587.8M $935.9M $991.8M $810.3M $773.9M
Current Portion Of Long-Term Debt $504.3M $899.4M $1.2B $529.8M $892.4M
Current Portion Of Capital Lease Obligations $64M $59.7M $50.7M $65.3M $43.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1B $4.8B $5.5B $3.9B $4.2B
 
Long-Term Debt $4.1B $3.4B $2.4B $3.2B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $10B $11.3B $11.2B $10.6B $11.3B
 
Common Stock $3.8M $3.7M $3.4M $3.2M $3.2M
Other Common Equity Adj -$1.8B -$1.9B -$2.2B -$2B -$2.4B
Common Equity $9.6B $10.6B $12.1B $12.3B $11.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $173.8M $144.4M $139.6M $142.6M $132.3M
Total Equity $9.8B $10.7B $12.2B $12.4B $11.6B
 
Total Liabilities and Equity $19.8B $22B $23.4B $23B $22.9B
Cash and Short Terms $574M $769.5M $735.4M $348.8M $272.8M
Total Debt $4.6B $4.3B $3.6B $3.8B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $574M $769.5M $735.4M $348.8M $272.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $732.5M $1.3B $1.5B $1.1B $1B
Inventory $1.7B $2.7B $3.5B $2.5B $2.5B
Prepaid Expenses $80.4M $107.3M $237.4M $284.3M $299.8M
Other Current Assets $65.1M $49.1M $49.5M $50.2M $29.1M
Total Current Assets $3.5B $5.3B $6.6B $4.7B $4.5B
 
Property Plant And Equipment $12B $12.6B $12.9B $13.8B $13.6B
Long-Term Investments $673.1M $691.8M $885.9M $909M $1.5B
Goodwill $1.2B $1.2B $1.1B $1.1B $1.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2B $1.2B $1.2B $1.3B $1.3B
Total Assets $19.8B $22B $23.4B $23B $22.9B
 
Accounts Payable $769.1M $1.3B $1.3B $1.2B $1.2B
Accrued Expenses $587.8M $935.9M $991.8M $810.3M $773.9M
Current Portion Of Long-Term Debt $504.3M $899.4M $1.2B $529.8M $892.4M
Current Portion Of Capital Lease Obligations $64M $59.7M $50.7M $65.3M $43.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1B $4.8B $5.5B $3.9B $4.2B
 
Long-Term Debt $4.1B $3.4B $2.4B $3.2B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $10B $11.3B $11.2B $10.6B $11.3B
 
Common Stock $3.8M $3.7M $3.4M $3.2M $3.2M
Other Common Equity Adj -$1.8B -$1.9B -$2.2B -$2B -$2.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $173.8M $144.4M $139.6M $142.6M $132.3M
Total Equity $9.8B $10.7B $12.2B $12.4B $11.6B
 
Total Liabilities and Equity $19.8B $22B $23.4B $23B $22.9B
Cash and Short Terms $574M $769.5M $735.4M $348.8M $272.8M
Total Debt $4.6B $4.3B $3.6B $3.8B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $665.6M $1.6B $3.6B $1.2B $202M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $17.8M $29.5M $27.9M $33M $31.8M
Change in Accounts Receivable -$153.6M -$683.6M -$215.2M $526.3M $59.2M
Change in Inventories $191.4M -$1.1B -$749.6M $1.1B -$275.6M
Cash From Operations $1.6B $2.2B $3.9B $2.4B $1.3B
 
Capital Expenditures $1.2B $1.3B $1.2B $1.4B $1.3B
Cash Acquisitions -- -- -- $117.4M --
Cash From Investing -$1.2B -$1.3B -$1.3B -$1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$75.8M -$103.7M -$197.7M -$351.6M -$270.7M
Special Dividend Paid
Long-Term Debt Issued $1.5B $726.6M $2B $10.9B $17.1B
Long-Term Debt Repaid -$1.6B -$1.3B -$2.4B -$10.8B -$16.8B
Repurchase of Common Stock -- -$410.9M -$1.7B -$756M -$235.4M
Other Financing Activities -$124.4M $440.8M -$424.8M -$452.7M $117.9M
Cash From Financing -$283.8M -$682.1M -$2.7B -$1.5B -$131.9M
 
Beginning Cash (CF) $532.3M $594.4M $786.3M $754.1M $360.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109.3M $182.6M -$2.5M -$390.5M -$93.7M
Ending Cash (CF) $594.4M $786.3M $754.1M $360.8M $305M
 
Levered Free Cash Flow $412M $898.4M $2.7B $1B $47.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $828.3M $661.4M $528.5M $368M $165.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $12.6M $5.2M $5.9M $6M $5.1M
Change in Accounts Receivable -$91.3M -$461.9M $213.9M $193.7M -$136.2M
Change in Inventories -$1M -$493.2M $292.9M -$46.2M $241.7M
Cash From Operations $238.4M $430.4M $955.7M $538.1M $219.3M
 
Capital Expenditures $384.8M $362.8M $340.5M $358.9M $294.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$394.8M -$391.7M -$343.1M -$362.2M -$276.5M
 
Dividends Paid (Ex Special Dividend) -$19M -$8.3M -$51.1M -$65.1M -$66.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.8M $701.6M $1.8B $4.1B $4.5B
Long-Term Debt Repaid -$225.8M -$715.2M -$2.2B -$4B -$4.4B
Repurchase of Common Stock -- -$390.9M -$64M -$150M -$25M
Other Financing Activities $8.1M $309.4M -$117.2M -$245M -$31.8M
Cash From Financing -$232.9M -$103.4M -$573M -$410.7M $36.7M
 
Beginning Cash (CF) $945.1M $858.7M $722.5M $601.8M $332.1M
Foreign Exchange Rate Adjustment $38.6M -$7.7M -$8M -$6.2M -$6.6M
Additions / Reductions -$389.3M -$64.7M $39.6M -$234.8M -$20.5M
Ending Cash (CF) $594.4M $786.3M $754.1M $360.8M $305M
 
Levered Free Cash Flow -$146.4M $67.6M $615.2M $179.2M -$74.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $665.6M $1.6B $3.6B $1.2B $202M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $17.8M $29.5M $27.9M $33M $31.8M
Change in Accounts Receivable -$153.6M -$683.6M -$215.2M $526.3M $59.2M
Change in Inventories $191.4M -$1.1B -$749.6M $1.1B -$275.6M
Cash From Operations $1.6B $2.2B $3.9B $2.4B $1.3B
 
Capital Expenditures $1.2B $1.3B $1.2B $1.4B $1.3B
Cash Acquisitions -- -- -- $117.4M --
Cash From Investing -$1.2B -$1.3B -$1.3B -$1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$75.8M -$103.7M -$197.7M -$351.6M -$270.7M
Special Dividend Paid
Long-Term Debt Issued $1.5B $726.6M $2B $10.9B $17.1B
Long-Term Debt Repaid -$1.6B -$1.3B -$2.4B -$10.8B -$16.8B
Repurchase of Common Stock -- -$410.9M -$1.7B -$756M -$235.4M
Other Financing Activities -$124.4M $440.8M -$424.8M -$452.7M $117.9M
Cash From Financing -$283.8M -$682.1M -$2.7B -$1.5B -$131.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109.3M $182.6M -$2.5M -$390.5M -$93.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $412M $898.4M $2.7B $1B $47.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $3.6B $1.2B $202M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $29.5M $27.9M $33M $31.8M --
Change in Accounts Receivable -$683.6M -$215.2M $526.3M $59.2M --
Change in Inventories -$1.1B -$749.6M $1.1B -$275.6M --
Cash From Operations $2.2B $3.9B $2.4B $1.3B --
 
Capital Expenditures $1.3B $1.2B $1.4B $1.3B --
Cash Acquisitions -- -- $117.4M -- --
Cash From Investing -$1.3B -$1.3B -$1.3B -$1.3B --
 
Dividends Paid (Ex Special Dividend) -$103.7M -$197.7M -$351.6M -$270.7M --
Special Dividend Paid -- -- $250K -- --
Long-Term Debt Issued $726.6M $2B $10.9B $17.1B --
Long-Term Debt Repaid -$1.3B -$2.4B -$10.8B -$16.8B --
Repurchase of Common Stock -$410.9M -$1.7B -$756M -$235.4M --
Other Financing Activities $440.8M -$424.8M -$452.7M $117.9M --
Cash From Financing -$682.1M -$2.7B -$1.5B -$131.9M --
 
Beginning Cash (CF) $3.6B $3.3B $2.5B $1.4B --
Foreign Exchange Rate Adjustment $9.3M -$29.7M -$2.8M $37.9M --
Additions / Reductions $182.6M -$2.5M -$390.5M -$93.7M --
Ending Cash (CF) $3.8B $3.2B $2.1B $1.3B --
 
Levered Free Cash Flow $898.4M $2.7B $1B $47.4M --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
50
TREE alert for Mar 13

LendingTree [TREE] is up 1.53% over the past day.

Buy
57
INOD alert for Mar 13

Innodata [INOD] is down 7.4% over the past day.

Sell
40
VIST alert for Mar 13

Vista Energy SAB de CV [VIST] is up 0.36% over the past day.

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

Show me the best stock