Financhill
Sell
43

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

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 49.62% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is up 10.88% over the past day.

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

Show me the best stock