Financhill
Buy
60

MITEY Quote, Financials, Valuation and Earnings

Last price:
$18.07
Seasonality move :
0.96%
Day range:
$17.39 - $18.81
52-week range:
$12.78 - $19.74
Dividend yield:
1.62%
P/E ratio:
18.12x
P/S ratio:
2.16x
P/B ratio:
1.31x
Volume:
23.1K
Avg. volume:
28.2K
1-year change:
8.4%
Market cap:
$22.4B
Revenue:
$10.4B
EPS (TTM):
$1.00
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.4B $12B $10.2B $10.4B $10.4B
Revenue Growth (YoY) -4.92% 5.52% -15.12% 2.19% -0.53%
 
Cost of Revenues $8.4B $8.7B $7.3B $7.7B $7.6B
Gross Profit $3B $3.3B $2.9B $2.7B $2.7B
Gross Profit Margin 26.31% 27.77% 28.82% 26.07% 26.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $880.8M $853.2M $743M $787.6M $713.9M
Operating Income $2.1B $2.5B $2.2B $1.9B $2B
 
Net Interest Expenses $195.8M $177.6M $178.7M $240.2M $300.6M
EBT. Incl. Unusual Items $1.9B $2.3B $1.9B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $511.2M $631.5M $523.1M $680M $722.8M
Net Income to Company $1.9B $2.3B $1.9B $1.9B $2.1B
 
Minority Interest in Earnings -$107.7M -$246.9M -$125.3M -$55.2M -$114.9M
Net Income to Common Excl Extra Items $1.3B $1.4B $1.2B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $0.96 $1.04 $0.93 $0.91 $0.99
Diluted EPS (Cont. Ops) $0.96 $1.04 $0.93 $0.91 $0.99
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $3B $3.3B $2.8B $2.9B $3.1B
EBIT $2.1B $2.4B $2.1B $2.2B $2.4B
 
Revenue (Reported) $11.4B $12B $10.2B $10.4B $10.4B
Operating Income (Reported) $2.1B $2.5B $2.2B $1.9B $2B
Operating Income (Adjusted) $2.1B $2.4B $2.1B $2.2B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.9B $2.2B $2.3B $2.7B
Revenue Growth (YoY) -10.66% 19.37% -22.78% 3.68% 25.15%
 
Cost of Revenues $1.8B $2.1B $1.6B $1.7B $1.9B
Gross Profit $597.8M $742.2M $582.2M $576.9M $790.8M
Gross Profit Margin 24.92% 25.92% 26.33% 25.17% 29.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $201.4M $208.4M $171.3M $194.2M $170.6M
Operating Income $396.5M $533.8M $410.9M $382.7M $620.2M
 
Net Interest Expenses $50M $44M $48.9M $63.3M $73.4M
EBT. Incl. Unusual Items $462.3M $485.2M $321M $386.1M $588.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.5M $140M $98.8M $126.7M $178.2M
Net Income to Company $474.8M $458.9M $303M $373.7M --
 
Minority Interest in Earnings -$27.5M -$65M -$34.4M -$15.6M -$44.2M
Net Income to Common Excl Extra Items $362.3M $280.2M $187.7M $243.8M $365.6M
 
Basic EPS (Cont. Ops) $0.27 $0.21 $0.14 $0.19 $0.29
Diluted EPS (Cont. Ops) $0.27 $0.21 $0.14 $0.19 $0.29
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.2B
 
EBITDA $742.1M $738.7M $545M $628.2M $664.9M
EBIT $513.9M $531M $371.7M $452.1M $664.9M
 
Revenue (Reported) $2.4B $2.9B $2.2B $2.3B $2.7B
Operating Income (Reported) $396.5M $533.8M $410.9M $382.7M $620.2M
Operating Income (Adjusted) $513.9M $531M $371.7M $452.1M $664.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.4B $12B $10.2B $10.4B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.4B $8.6B $7.3B $7.7B $7.7B
Gross Profit $3B $3.3B $3B $2.7B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $880.7M $851.4M $743.2M $786.4M $722.2M
Operating Income $2.1B $2.5B $2.2B $1.9B $2B
 
Net Interest Expenses $195.7M $177.6M $178.3M $239.6M $304.1M
EBT. Incl. Unusual Items $1.9B $2.2B $1.9B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $510.4M $627.9M $526.6M $676.9M $728.5M
Net Income to Company $1.9B $2.3B $1.9B $1.9B --
 
Minority Interest in Earnings -$107.8M -$243.6M -$122.7M -$56.2M -$116.5M
Net Income to Common Excl Extra Items $1.3B $1.4B $1.2B $1.2B $1.3B
 
Basic EPS (Cont. Ops) $0.96 $1.03 $0.94 $0.90 $1.00
Diluted EPS (Cont. Ops) $0.96 $1.03 $0.94 $0.90 $1.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3B $3.3B $2.8B $2.8B $3.1B
EBIT $2.1B $2.4B $2.1B $2.1B $2.4B
 
Revenue (Reported) $11.4B $12B $10.2B $10.4B $10.5B
Operating Income (Reported) $2.1B $2.5B $2.2B $1.9B $2B
Operating Income (Adjusted) $2.1B $2.4B $2.1B $2.1B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.1B $6.7B $6.5B $4.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $4.7B $4.9B $3.5B --
Gross Profit $2.2B $2B $1.6B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $612.9M $526.3M $569.6M $345.9M --
Operating Income $1.6B $1.5B $1B $952.5M --
 
Net Interest Expenses $134.5M $131M $176.2M $145.1M --
EBT. Incl. Unusual Items $1.3B $1.3B $974.6M $904.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $400.3M $336M $384M $297M --
Net Income to Company $1.3B $1.2B $945.3M -- --
 
Minority Interest in Earnings -$131.7M -$147.3M -$52.2M -$75.7M --
Net Income to Common Excl Extra Items $784.3M $769.8M $538.5M $532M --
 
Basic EPS (Cont. Ops) $0.59 $0.58 $0.42 $0.42 --
Diluted EPS (Cont. Ops) $0.59 $0.58 $0.42 $0.42 --
Weighted Average Basic Share $4B $4B $3.8B $2.5B --
Weighted Average Diluted Share $4B $4B $3.8B $2.5B --
 
EBITDA $2.1B $1.9B $1.7B $1.1B --
EBIT $1.5B $1.4B $1.2B $1.1B --
 
Revenue (Reported) $8.1B $6.7B $6.5B $4.8B --
Operating Income (Reported) $1.6B $1.5B $1B $952.5M --
Operating Income (Adjusted) $1.5B $1.4B $1.2B $1.1B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5B $1.9B $1.7B $1.8B $1.7B
Short Term Investments $4.5B $5.2B $5.4B $6.4B $7.1B
Accounts Receivable, Net $471.7M $496.9M $525.3M $589.2M $755.4M
Inventory $3.3B $2.8B $3.7B $3.4B $3.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $691.9M $711.5M $811.1M $668.7M $735.8M
Total Current Assets $10.6B $11.1B $12.1B $12.9B $14.2B
 
Property Plant And Equipment $39.1B $36.8B $34.2B $31.4B $33.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $916.4M $885.6M $834.5M $692M $710.4M
Other Long-Term Assets $1.3B $1.4B $1.4B $1.3B $1.5B
Total Assets $55B $53.2B $51.6B $50.1B $53.4B
 
Accounts Payable $548.5M $495.8M $498.4M $575.4M $627.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $1.5B $2.5B $2.2B $2.1B
Total Current Liabilities $6B $5.2B $6.4B $5.8B $6.1B
 
Long-Term Debt $19.4B $19.5B $18.3B $18B $19.6B
Capital Leases -- -- -- -- --
Total Liabilities $36.4B $34.9B $33.7B $32.8B $35.1B
 
Common Stock $1.3B $1.2B $1.1B $940.9M $951.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $16.8B $16.4B $16.2B $15.9B $17.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.9B $1.7B $1.5B $1.2B
Total Equity $18.7B $18.3B $17.9B $17.3B $18.3B
 
Total Liabilities and Equity $55B $53.2B $51.6B $50.1B $53.4B
Cash and Short Terms $6.1B $7.1B $7.1B $8.2B $8.8B
Total Debt $22.9B $22.4B $21.5B $20.7B $22.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5B $1.9B $1.7B $1.8B $1.7B
Short Term Investments $4.5B $5.2B $5.4B $6.4B $7.1B
Accounts Receivable, Net $471.7M $496.9M $525.3M $589.2M $755.4M
Inventory $3.3B $2.8B $3.7B $3.4B $3.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $691.9M $711.5M $811.1M $668.7M $735.8M
Total Current Assets $10.6B $11.1B $12.1B $12.9B $14.2B
 
Property Plant And Equipment $39.1B $36.8B $34.2B $31.4B $33.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $916.4M $885.6M $834.5M $692M $710.4M
Other Long-Term Assets $1.3B $1.4B $1.4B $1.3B $1.5B
Total Assets $55B $53.2B $51.6B $50.1B $53.4B
 
Accounts Payable $548.5M $495.8M $498.4M $575.4M $627.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $1.5B $2.5B $2.2B $2.1B
Total Current Liabilities $6B $5.2B $6.4B $5.8B $6.1B
 
Long-Term Debt $19.4B $19.5B $18.3B $18B $19.6B
Capital Leases -- -- -- -- --
Total Liabilities $36.4B $34.9B $33.7B $32.8B $35.1B
 
Common Stock $1.3B $1.2B $1.1B $940.9M $951.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.9B $1.7B $1.5B $1.2B
Total Equity $18.7B $18.3B $17.9B $17.3B $18.3B
 
Total Liabilities and Equity $55B $53.2B $51.6B $50.1B $53.4B
Cash and Short Terms $6.1B $7.1B $7.1B $8.2B $8.8B
Total Debt $22.9B $22.4B $21.5B $20.7B $22.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.9B $2.3B $1.9B $1.9B $2.1B
Depreciation & Amoritzation $869.1M $838.4M $715.6M $706.9M $689.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$29.8M -$61.9M -$45.1M -$126M -$146M
Change in Inventories $532.4M $1B $55.3M $905.7M $711.8M
Cash From Operations $2B $2.5B $2B $2.1B $2.1B
 
Capital Expenditures $3B $2.9B $2.1B $3.1B $2.9B
Cash Acquisitions -- $12.7M -$247.5M -- --
Cash From Investing -$2.8B -$2.8B -$2.3B -$2.5B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$378.4M -$416.8M -$382M -$346.8M -$338.6M
Special Dividend Paid
Long-Term Debt Issued $4.1B $3.5B $2.3B $3.1B $2.7B
Long-Term Debt Repaid -$3.4B -$1.6B -$1.3B -$1.7B -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $29.4M -$30M -$26.7M $25.2M -$161.2M
Cash From Financing $475.7M $810.4M $225.6M $696M $84.5M
 
Beginning Cash (CF) $2B $1.5B $1.7B $1.6B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$372.3M $510.3M -$86.5M $316.5M -$161M
Ending Cash (CF) $1.6B $2.1B $1.7B $1.9B $1.7B
 
Levered Free Cash Flow -$1.1B -$436.7M -$123M -$999M -$785.8M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $826.1M $648.2M $973.5M $678.2M $957.2M
Depreciation & Amoritzation $207.9M $213.6M $224.1M $204.8M $198.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.5M -$71.4M -$124.1M -$138.6M -$187.2M
Change in Inventories $1.1B $306.2M $414M $926.7M $963.7M
Cash From Operations $2.3B $1B $956.8M $1.7B $1.7B
 
Capital Expenditures $1B $802.6M $1B $665.8M $1.2B
Cash Acquisitions -- -- -$3.8M -- --
Cash From Investing -$333.2M -$817.1M -$829.7M -$885.8M -$625.9M
 
Dividends Paid (Ex Special Dividend) $64.2K -$879.5K -$5M -$15.9M -$7.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $822.6M $1.5B $912.2M $559.5M $619.4M
Long-Term Debt Repaid -$772.3M -$2.1B -$471.2M -$138.6M -$338.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6.7M $7.7M -$250.2K -$45.9M -$8.5M
Cash From Financing -$1.9B -$2.1B -$228.6M -$1.2B -$1.4B
 
Beginning Cash (CF) $1.9B $3.6B $2.2B $2B $2.2B
Foreign Exchange Rate Adjustment $7.7M $18.7M $6M -$25.3M -$64.3M
Additions / Reductions $17.8M -$1.9B -$101.5M -$355.9M -$274.2M
Ending Cash (CF) $2B $1.6B $2.1B $1.7B $1.9B
 
Levered Free Cash Flow $1.2B $215.1M -$58.6M $1B $543.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $1.9B $2.2B $1.6B --
Depreciation & Amoritzation $863.4M $828M $734.9M $713.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $54.1M -$9.2M -$30.6M -$77.4M --
Change in Inventories $1.3B $934.4M -$457.5M $868.8M --
Cash From Operations $3.2B $2.6B $1.2B $2.1B --
 
Capital Expenditures $3.2B $2.7B $2.5B $2.6B $2.4B
Cash Acquisitions -- $16.6M -$3.8M -- --
Cash From Investing -$2.3B -$2.8B -$2.3B -$2.8B --
 
Dividends Paid (Ex Special Dividend) -$377.5M -$412.7M -$371.1M -$355M -$167.3M
Special Dividend Paid
Long-Term Debt Issued $3.4B $4.1B $2.6B $3B --
Long-Term Debt Repaid -$2.1B -$3.3B -$1.6B -$1.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $28.4M -$22M $18.9M -$12.2M --
Cash From Financing $718.5M -$1.1B $1.2B $895.6M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$1.3B $167.9M $234.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$41.7M -$163M -$1.2B -$495M --
Period Ending 2021-07-19 2022-07-19 2023-07-19 2024-07-19
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock