Financhill
Sell
38

MUR Quote, Financials, Valuation and Earnings

Last price:
$33.24
Seasonality move :
5.48%
Day range:
$31.94 - $33.04
52-week range:
$27.75 - $49.14
Dividend yield:
3.66%
P/E ratio:
10.57x
P/S ratio:
1.57x
P/B ratio:
0.91x
Volume:
3.5M
Avg. volume:
1.7M
1-year change:
-20.35%
Market cap:
$4.8B
Revenue:
$3.4B
EPS (TTM):
$3.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.8B $1.8B $2.8B $4.2B $3.4B
Revenue Growth (YoY) 55.95% -37.82% 59.91% 50.65% -18.28%
 
Cost of Revenues $1.9B $1.8B $1.5B $1.8B $1.9B
Gross Profit $887.8M -$8M $1.3B $2.4B $1.5B
Gross Profit Margin 31.51% -0.46% 45.68% 56.38% 44.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $232.7M $140.2M $122M $131.1M $117.3M
Other Inc / (Exp) -$74.1M -$1.1B -$756.2M -$330.2M -$40.1M
Operating Expenses $368.3M $285.1M $258.7M $448.1M $444.7M
Operating Income $519.4M -$293.1M $1B $1.9B $1.1B
 
Net Interest Expenses $241.8M $169.4M $221.8M $150.8M $112.4M
EBT. Incl. Unusual Items $203.5M -$1.5B $42.9M $1.5B $921.1M
Earnings of Discontinued Ops. $1.1B -$7.2M -$1.2M -$2.1M -$1.5M
Income Tax Expense $14.7M -$293.7M -$5.9M $309.5M $195.9M
Net Income to Company $1.3B -$1.3B $47.5M $1.1B $723.7M
 
Minority Interest in Earnings -$103.6M $113.7M -$121.2M -$173.7M -$62.1M
Net Income to Common Excl Extra Items $1.1B -$1.1B -$73.7M $965M $661.6M
 
Basic EPS (Cont. Ops) $7.01 -$7.48 -$0.48 $6.22 $4.26
Diluted EPS (Cont. Ops) $6.98 -$7.48 -$0.48 $6.13 $4.22
Weighted Average Basic Share $164M $153.5M $154.3M $155.3M $155.2M
Weighted Average Diluted Share $164.8M $153.5M $154.3M $157.5M $156.6M
 
EBITDA $1.6B -$392.4M $1.1B $2.4B $1.9B
EBIT $445.3M -$1.4B $264.7M $1.6B $1B
 
Revenue (Reported) $2.8B $1.8B $2.8B $4.2B $3.4B
Operating Income (Reported) $519.4M -$293.1M $1B $1.9B $1.1B
Operating Income (Adjusted) $445.3M -$1.4B $264.7M $1.6B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $425.3M $687.5M $1.2B $953.8M $753.2M
Revenue Growth (YoY) -43.32% 61.65% 69.65% -18.23% -21.03%
 
Cost of Revenues $397.4M $364.5M $512.2M $497.9M $494M
Gross Profit $27.9M $323M $654.2M $455.9M $259.2M
Gross Profit Margin 6.56% 46.98% 56.09% 47.8% 34.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.5M $27.2M $29.3M $30.7M $24.9M
Other Inc / (Exp) -$234.4M -$70.1M $140.2M $3.8M -$9.3M
Operating Expenses $71.6M $31.1M $23M $73.3M $74.8M
Operating Income -$43.7M $291.9M $631.2M $382.6M $184.4M
 
Net Interest Expenses $50.4M $46.9M $37.4M $30M $21.3M
EBT. Incl. Unusual Items -$328.4M $174.9M $733.9M $356.3M $153.8M
Earnings of Discontinued Ops. -$778K -$706K -$422K -$421K -$608K
Income Tax Expense -$62.6M $36.8M $159.5M $78.1M $2.1M
Net Income to Company -$266.6M $137.3M $574.1M $277.8M $151.1M
 
Minority Interest in Earnings $23.1M -$28.9M -$45.6M -$22.5M -$12M
Net Income to Common Excl Extra Items -$243.6M $108.5M $528.4M $255.3M $139.1M
 
Basic EPS (Cont. Ops) -$1.59 $0.70 $3.40 $1.64 $0.93
Diluted EPS (Cont. Ops) -$1.59 $0.70 $3.36 $1.63 $0.93
Weighted Average Basic Share $153.6M $154.4M $155.4M $155.5M $149.4M
Weighted Average Diluted Share $153.6M $155.9M $157.3M $156.8M $150.4M
 
EBITDA -$46.5M $411.6M $985.9M $623.8M $398.7M
EBIT -$278.1M $221.8M $771.4M $386.3M $175.1M
 
Revenue (Reported) $425.3M $687.5M $1.2B $953.8M $753.2M
Operating Income (Reported) -$43.7M $291.9M $631.2M $382.6M $184.4M
Operating Income (Adjusted) -$278.1M $221.8M $771.4M $386.3M $175.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.5B $4B $3.6B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.5B $1.7B $2B $2B
Gross Profit $129.5M $937.2M $2.3B $1.6B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $160.9M $121.7M $126.1M $115.5M $121.8M
Other Inc / (Exp) -$1.1B -$830.2M -$365.5M -$52.1M -$38.5M
Operating Expenses $299.8M $319.9M $342.2M $417.8M $409.1M
Operating Income -$170.2M $617.3M $2B $1.2B $783M
 
Net Interest Expenses $213.6M $212.8M $159.5M $123.4M $85.9M
EBT. Incl. Unusual Items -$1.5B -$425.8M $1.4B $1B $658.5M
Earnings of Discontinued Ops. $29.9M -$844K -$2.5M -$906K -$2.8M
Income Tax Expense -$272.9M -$107.3M $304.2M $228.7M $94M
Net Income to Company -$1.2B -$319.3M $1.1B $804.6M $561.7M
 
Minority Interest in Earnings $105.6M -$94.7M -$188.1M -$59.9M -$88.6M
Net Income to Common Excl Extra Items -$1B -$414M $934M $744.7M $473.1M
 
Basic EPS (Cont. Ops) -$6.83 -$2.69 $5.99 $4.77 $3.12
Diluted EPS (Cont. Ops) -$6.83 -$2.69 $5.94 $4.73 $3.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$145.5M $620.5M $2.3B $2B $1.6B
EBIT -$1.2B -$213M $1.6B $1.2B $744.5M
 
Revenue (Reported) $2.1B $2.5B $4B $3.6B $3.2B
Operating Income (Reported) -$170.2M $617.3M $2B $1.2B $783M
Operating Income (Adjusted) -$1.2B -$213M $1.6B $1.2B $744.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $2B $3.2B $2.6B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.2B $1.3B $1.5B $1.5B
Gross Profit -$62.6M $882.6M $1.9B $1.1B $821.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.4M $85.8M $90M $74.4M $78.9M
Other Inc / (Exp) -$904.6M -$693.5M -$302.8M -$24.7M -$23.2M
Operating Expenses $239.5M $229.1M $312.7M $282.4M $246.9M
Operating Income -$302.1M $653.5M $1.6B $865M $574.4M
 
Net Interest Expenses $135M $178.4M $116.1M $88.7M $62.3M
EBT. Incl. Unusual Items -$1.3B -$218.5M $1.2B $751.5M $489M
Earnings of Discontinued Ops. -$6.9M -$600K -$1.9M -$744K -$2.1M
Income Tax Expense -$248.9M -$62.5M $247.6M $166.8M $64.9M
Net Income to Company -$1.1B -$156.6M $918.1M $584M $422M
 
Minority Interest in Earnings $122.9M -$85.5M -$152.4M -$38.7M -$65.2M
Net Income to Common Excl Extra Items -$976.8M -$242.1M $765.6M $545.3M $356.8M
 
Basic EPS (Cont. Ops) -$6.36 -$1.58 $4.90 $3.49 $2.36
Diluted EPS (Cont. Ops) -$6.36 -$1.58 $4.86 $3.47 $2.35
Weighted Average Basic Share $460.5M $462.8M $465.8M $467.4M $454.2M
Weighted Average Diluted Share $460.5M $464.3M $469.7M $471.5M $457.3M
 
EBITDA -$437.3M $575.3M $1.9B $1.5B $1.2B
EBIT -$1.2B -$40.1M $1.3B $840.2M $551.3M
 
Revenue (Reported) $1.3B $2B $3.2B $2.6B $2.3B
Operating Income (Reported) -$302.1M $653.5M $1.6B $865M $574.4M
Operating Income (Adjusted) -$1.2B -$40.1M $1.3B $840.2M $551.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $306.8M $310.6M $521.2M $492M $317.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $426.7M $262M $258.2M $391.2M $344M
Inventory $76.1M $66.1M $54.2M $54.5M $54.5M
Prepaid Expenses $40.9M $33.9M $31.9M $34.7M $36.7M
Other Current Assets -- -- -- -- --
Total Current Assets $974.3M $1B $880.9M $972.3M $752.2M
 
Property Plant And Equipment $10.6B $9.2B $9B $9.2B $9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $11.7B $10.6B $10.3B $10.3B $9.8B
 
Accounts Payable $602.1M $407.1M $623.1M $543.8M $446.9M
Accrued Expenses $197.4M $150.6M $360.9M $443.6M $140.7M
Current Portion Of Long-Term Debt -- -- $654K $687K $723K
Current Portion Of Capital Lease Obligations $92.3M $103.8M $139.4M $220.4M $207.8M
Other Current Liabilities $13.3M $14.4M -- -- --
Total Current Liabilities $942.8M $716.3M $1.2B $1.3B $846.5M
 
Long-Term Debt $2.8B $3B $2.5B $1.8B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $6.2B $6B $5.2B $4.2B
 
Common Stock $195.1M $195.1M $195.1M $195.1M $195.1M
Other Common Equity Adj -$574.2M -$601.3M -$527.7M -$534.7M -$521.1M
Common Equity $5.5B $4.2B $4.2B $5B $5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $337.2M $179.8M $163.5M $154.1M $186.9M
Total Equity $5.8B $4.4B $4.3B $5.1B $5.5B
 
Total Liabilities and Equity $11.7B $10.6B $10.3B $10.3B $9.8B
Cash and Short Terms $306.8M $310.6M $521.2M $492M $317.1M
Total Debt $2.8B $3B $2.5B $1.8B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $219.6M $505.1M $466M $327.8M $271.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $279.1M $186.7M $385.2M $460.6M $263.1M
Inventory $67.9M $57.4M $53.3M $60.4M $51M
Prepaid Expenses $58.1M $40.6M $39.6M $38.2M $44.2M
Other Current Assets -- -- -- -- --
Total Current Assets $733.7M $830.7M $951.6M $887M $629.6M
 
Property Plant And Equipment $9.4B $9B $9B $9B $9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $37.2M
Total Assets $10.5B $10.3B $10.2B $9.9B $9.7B
 
Accounts Payable $295.4M $615.4M $539.6M $450M $429.8M
Accrued Expenses $157.6M $316.2M $435.7M $137.5M $144.8M
Current Portion Of Long-Term Debt -- $646K $678K $714K $748K
Current Portion Of Capital Lease Obligations $100.2M $157.3M $166.9M $245.9M $253.3M
Other Current Liabilities $14.7M -- -- -- --
Total Current Liabilities $609.4M $1.1B $1.2B $892.4M $884.8M
 
Long-Term Debt $3B $2.6B $2B $1.6B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $6B $6.2B $5.3B $4.4B $4.3B
 
Common Stock $195.1M $195.1M $195.1M $195.1M $195.1M
Other Common Equity Adj -$658M -$580.2M -$653.8M -$533.9M -$552.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $170.6M $164.4M $170.7M $172.8M $155.4M
Total Equity $4.5B $4.1B $4.9B $5.5B $5.4B
 
Total Liabilities and Equity $10.5B $10.3B $10.2B $9.9B $9.7B
Cash and Short Terms $219.6M $505.1M $466M $327.8M $271.2M
Total Debt $3B $2.6B $2B $1.6B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.3B -$1.3B $47.5M $1.1B $723.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$232M $164.6M $8.1M -$137.2M $47.2M
Change in Inventories $10.3M $6M $12.8M -$1.5M $329K
Cash From Operations $1.6B $802.7M $1.4B $2.2B $1.7B
 
Capital Expenditures $2.6B $872.8M $688.2M $1.1B $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$514.2M -$859M -$417.7M -$1.1B -$998.7M
 
Dividends Paid (Ex Special Dividend) -$163.7M -$96M -$77.2M -$128.2M -$171M
Special Dividend Paid
Long-Term Debt Issued $2.3B $450M $706.9M $400M $600M
Long-Term Debt Repaid -$2.6B -$263.5M -$1.2B -$1B -$1.1B
Repurchase of Common Stock -$499.9M -- -- -- -$150M
Other Financing Activities -$161.8M -$50.8M -$182.1M -$305.1M -$103.9M
Cash From Financing -$1.1B $39.7M -$794.5M -$1.1B -$923.7M
 
Beginning Cash (CF) $359.9M $306.8M $310.6M $521.2M $492M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56.7M $1.8M $209.9M -$25.3M -$173.6M
Ending Cash (CF) $306.8M $310.6M $521.2M $492M $317.1M
 
Levered Free Cash Flow -$993.7M -$70.1M $734M $1.1B $647.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$162.7M $204.1M $220.6M $139.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$87.1M -$67M -$6.4M $116.8M --
Change in Inventories $1.2M $3.1M -$1.1M $6.9M --
Cash From Operations $224.7M $330.9M $516M $543M --
 
Capital Expenditures $149.1M $106.2M $185.4M $176.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$135.4M -$105.8M -$180.9M -$176.5M --
 
Dividends Paid (Ex Special Dividend) -$19.2M -$19.3M -$38.9M -$42.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $100M $300M --
Long-Term Debt Repaid -$181K -$113.4M -$296.4M -$549.7M --
Repurchase of Common Stock -- -- -- -$75M --
Other Financing Activities -- -$76.2M -$60.7M -$9.4M --
Cash From Financing -$19.4M -$208.9M -$296M -$376.4M --
 
Beginning Cash (CF) $219.6M $505.1M $466M $327.8M --
Foreign Exchange Rate Adjustment $2.6M -$59K $1.3M -$832K --
Additions / Reductions $88.4M $16.2M $24.7M -$9.9M --
Ending Cash (CF) $310.6M $521.2M $492M $317.1M --
 
Levered Free Cash Flow $75.6M $224.6M $330.6M $366.5M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.2B -$319.3M $1.1B $804.6M $561.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $148.4M -$12M -$197.8M -$76.1M $197.4M
Change in Inventories $10.6M $10.9M $2.7M -$7.7M $8.8M
Cash From Operations $913.3M $1.3B $2B $1.7B $1.8B
 
Capital Expenditures $1.1B $731.1M $1B $1.1B $909.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$447.3M -$1B -$1B -$909.8M
 
Dividends Paid (Ex Special Dividend) -$115M -$77.1M -$108.7M -$167.5M -$178.5M
Special Dividend Paid
Long-Term Debt Issued $1.1B $706.9M $300M $400M $650M
Long-Term Debt Repaid -$934.9M -$1.1B -$865.3M -$845.5M -$950.2M
Repurchase of Common Stock -- -- -- -$75M -$375.1M
Other Financing Activities -$108M -$105.9M -$320.6M -$155.3M -$131.3M
Cash From Financing -$109.5M -$605M -$994.6M -$843.3M -$985.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$215.6M $282.1M -$33.8M -$139.1M -$56.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$144.8M $584.9M $960.3M $611.3M $928.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $47.5M $1.1B $723.7M $422M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $164.6M $8.1M -$137.2M $47.2M $80.6M
Change in Inventories $6M $12.8M -$1.5M $329K $1.8M
Cash From Operations $802.7M $1.4B $2.2B $1.7B $1.3B
 
Capital Expenditures $872.8M $688.2M $1.1B $1.1B $733.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$859M -$417.7M -$1.1B -$998.7M -$733.3M
 
Dividends Paid (Ex Special Dividend) -$96M -$77.2M -$128.2M -$171M -$136.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $450M $706.9M $400M $600M $350M
Long-Term Debt Repaid -$263.5M -$1.2B -$1B -$1.1B -$400.5M
Repurchase of Common Stock -- -- -- -$150M -$300.1M
Other Financing Activities -$50.8M -$182.1M -$305.1M -$103.9M -$121.9M
Cash From Financing $39.7M -$794.5M -$1.1B -$923.7M -$608.8M
 
Beginning Cash (CF) $1.1B $1.5B $1.9B $1.5B $974.1M
Foreign Exchange Rate Adjustment $2M $638K -$3.9M -$1.2M $778K
Additions / Reductions $1.8M $209.9M -$25.3M -$173.6M -$46.6M
Ending Cash (CF) $1.1B $1.7B $1.9B $1.3B $928.3M
 
Levered Free Cash Flow -$70.1M $734M $1.1B $647.2M $562.1M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

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

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.07% over the past day.

Sell
47
CEG alert for Jan 10

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
8
CRNX alert for Jan 10

Crinetics Pharmaceuticals [CRNX] is down 16.31% over the past day.

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

Show me the best stock