Financhill
Buy
54

MOH Quote, Financials, Valuation and Earnings

Last price:
$296.00
Seasonality move :
9.22%
Day range:
$292.33 - $302.48
52-week range:
$272.69 - $423.92
Dividend yield:
0%
P/E ratio:
15.15x
P/S ratio:
0.44x
P/B ratio:
3.58x
Volume:
349K
Avg. volume:
595.9K
1-year change:
-21.21%
Market cap:
$17.1B
Revenue:
$34.1B
EPS (TTM):
$19.69
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $16.8B $19.4B $27.8B $32B $34.1B
Revenue Growth (YoY) -10.91% 15.41% 42.98% 15.14% 6.56%
 
Cost of Revenues $14.4B $16.7B $24.5B $28B $29.7B
Gross Profit $2.4B $2.7B $3.3B $3.9B $4.3B
Gross Profit Margin 14.47% 13.78% 11.81% 12.28% 12.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.5B $2.1B $2.3B $2.5B
Other Inc / (Exp) $15M -$15M -$25M -$208M --
Operating Expenses $1.4B $1.6B $2.3B $2.5B $2.8B
Operating Income $1B $1.1B $1B $1.4B $1.6B
 
Net Interest Expenses $87M $102M $120M $110M $109M
EBT. Incl. Unusual Items $972M $961M $875M $1.1B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $235M $288M $216M $271M $373M
Net Income to Company $737M $673M $659M $792M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $737M $673M $659M $792M $1.1B
 
Basic EPS (Cont. Ops) $11.85 $11.40 $11.40 $13.72 $18.91
Diluted EPS (Cont. Ops) $11.47 $11.23 $11.25 $13.55 $18.77
Weighted Average Basic Share $62.2M $59M $57.8M $57.8M $57.7M
Weighted Average Diluted Share $64.2M $59.9M $58.6M $58.5M $58.1M
 
EBITDA $1.1B $1.2B $1.1B $1.3B $1.7B
EBIT $1.1B $1.1B $995M $1.2B $1.6B
 
Revenue (Reported) $16.8B $19.4B $27.8B $32B $34.1B
Operating Income (Reported) $1B $1.1B $1B $1.4B $1.6B
Operating Income (Adjusted) $1.1B $1.1B $995M $1.2B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5B $7B $7.9B $8.5B $10.3B
Revenue Growth (YoY) 18.34% 40.21% 12.6% 7.83% 20.96%
 
Cost of Revenues $4.3B $6.3B $7B $7.5B $9.2B
Gross Profit $683M $787M $956M $1.1B $1.2B
Gross Profit Margin 13.6% 11.18% 12.06% 12.47% 11.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $368M $532M $560M $608M $676M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $394M $566M $621M $707M $722M
Operating Income $289M $221M $335M $359M $467M
 
Net Interest Expenses $27M $30M $28M $27M $29M
EBT. Incl. Unusual Items $262M $191M $307M $332M $438M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77M $48M $77M $87M $112M
Net Income to Company $185M $143M $230M $245M $326M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $185M $143M $230M $245M $326M
 
Basic EPS (Cont. Ops) $3.14 $2.49 $4.00 $4.24 $5.67
Diluted EPS (Cont. Ops) $3.10 $2.46 $3.95 $4.21 $5.65
Weighted Average Basic Share $58.7M $57.8M $57.6M $57.8M $57.6M
Weighted Average Diluted Share $59.6M $57.8M $58.3M $58.1M $57.7M
 
EBITDA $312M $253M $380M $401M $514M
EBIT $289M $221M $335M $359M $467M
 
Revenue (Reported) $5B $7B $7.9B $8.5B $10.3B
Operating Income (Reported) $289M $221M $335M $359M $467M
Operating Income (Adjusted) $289M $221M $335M $359M $467M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.5B $25.6B $31.2B $33.2B $39.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.8B $22.6B $27.4B $29B $34.5B
Gross Profit $2.7B $3B $3.8B $4.3B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.9B $2.3B $2.4B $2.7B
Other Inc / (Exp) -$5M -$10M -- -- --
Operating Expenses $1.5B $2.1B $2.5B $2.7B $3B
Operating Income $1.2B $920M $1.3B $1.6B $1.6B
 
Net Interest Expenses $92M $120M $113M $109M $111M
EBT. Incl. Unusual Items $1.1B $790M $1.1B $1.3B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $325M $200M $282M $322M $388M
Net Income to Company $807M $590M $839M $931M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $807M $590M $839M $931M $1.1B
 
Basic EPS (Cont. Ops) $13.52 $10.21 $14.52 $16.16 $19.77
Diluted EPS (Cont. Ops) $13.34 $10.07 $14.33 $16.04 $19.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1B $1.4B $1.5B $1.8B
EBIT $1.2B $910M $1.2B $1.4B $1.6B
 
Revenue (Reported) $18.5B $25.6B $31.2B $33.2B $39.2B
Operating Income (Reported) $1.2B $920M $1.3B $1.6B $1.6B
Operating Income (Adjusted) $1.2B $910M $1.2B $1.4B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.2B $20.4B $23.8B $25B $30.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.1B $17.9B $20.8B $21.7B $26.5B
Gross Profit $2.1B $2.4B $2.9B $3.3B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.5B $1.7B $1.8B $2.1B
Other Inc / (Exp) -$5M -- -- -- --
Operating Expenses $1.1B $1.6B $1.9B $2B $2.3B
Operating Income $987M $829M $1.1B $1.3B $1.3B
 
Net Interest Expenses $72M $90M $83M $82M $84M
EBT. Incl. Unusual Items $910M $739M $985M $1.2B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $271M $183M $249M $300M $315M
Net Income to Company $639M $556M $736M $875M $928M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $639M $556M $736M $875M $928M
 
Basic EPS (Cont. Ops) $10.81 $9.64 $12.74 $15.19 $16.06
Diluted EPS (Cont. Ops) $10.67 $9.51 $12.59 $15.08 $15.99
Weighted Average Basic Share $177.5M $173.2M $173.4M $173M $173.6M
Weighted Average Diluted Share $180M $174.8M $175.4M $174M $174.2M
 
EBITDA $1B $925M $1.2B $1.4B $1.5B
EBIT $982M $829M $1.1B $1.3B $1.3B
 
Revenue (Reported) $14.2B $20.4B $23.8B $25B $30.2B
Operating Income (Reported) $987M $829M $1.1B $1.3B $1.3B
Operating Income (Adjusted) $982M $829M $1.1B $1.3B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.5B $4.2B $4.4B $4B $4.8B
Short Term Investments $1.9B $1.9B $3.2B $3.5B $4.3B
Accounts Receivable, Net $1.2B $1.4B $1.8B $2B $2.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $163M $175M $247M $277M $331M
Total Current Assets $6B $7.9B $10.1B $10.1B $12.5B
 
Property Plant And Equipment $385M $391M $396M $259M $270M
Long-Term Investments -- -- -- -- --
Goodwill $143M $692M $982M $1.1B $1.2B
Other Intangibles $29M $249M $270M $275M $208M
Other Long-Term Assets $184M $255M $391M $361M $404M
Total Assets $6.8B $9.5B $12.2B $12.3B $14.9B
 
Accounts Payable $502M $641M $842M $889M $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $5B $7B $6.9B $8.2B
 
Long-Term Debt $1.2B $2.1B $2.2B $2.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $7.4B $9.6B $9.4B $10.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $4M $37M -$5M -$160M -$82M
Common Equity $2B $2.1B $2.6B $3B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.1B $2.6B $3B $4.2B
 
Total Liabilities and Equity $6.8B $9.5B $12.2B $12.3B $14.9B
Cash and Short Terms $4.4B $6B $7.6B $7.5B $9.1B
Total Debt $1.2B $2.1B $2.2B $2.2B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.2B $4.4B $4.2B $5.6B $4.7B
Short Term Investments $1.8B $2.9B $3.6B $4.1B $4.5B
Accounts Receivable, Net $1.8B $1.6B $1.8B $2.1B $2.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $213M $197M $391M $332M $408M
Total Current Assets $7B $9.4B $10.5B $12.5B $12.9B
 
Property Plant And Equipment $395M $385M $412M $290M $306M
Long-Term Investments -- -- -- -- --
Goodwill -- $701M -- -- --
Other Intangibles -- $214M -- -- --
Other Long-Term Assets $194M $284M $428M $386M $421M
Total Assets $7.9B $11B $12.8B $14.9B $15.8B
 
Accounts Payable $566M $797M $818M $1.1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6B $6.1B $7.2B $8.5B $8.3B
 
Long-Term Debt $1.8B $2.1B $2.2B $2.2B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $8.5B $9.8B $11B $11B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $37M $17M -$185M -$165M -$9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.5B $3B $3.9B $4.8B
 
Total Liabilities and Equity $7.9B $11B $12.8B $14.9B $15.8B
Cash and Short Terms $5B $7.3B $7.9B $9.7B $9.2B
Total Debt $1.8B $2.1B $2.2B $2.2B $2.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $737M $673M $659M $792M $1.1B
Depreciation & Amoritzation $89M $88M $131M $176M $171M
Stock-Based Compensation $39M $57M $72M $103M $115M
Change in Accounts Receivable -$76M -$100M -$415M -$95M -$778M
Change in Inventories -- -- -- -- --
Cash From Operations $434M $1.9B $2.1B $773M $1.7B
 
Capital Expenditures $57M $74M $77M $91M $84M
Cash Acquisitions -- -$755M -$129M -$134M -$3M
Cash From Investing -$293M -$400M -$1.7B -$790M -$744M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $220M $1.8B $740M -- --
Long-Term Debt Repaid -$240M -$950M -$723M -- --
Repurchase of Common Stock -$47M -$606M -$128M -$400M --
Other Financing Activities $22M -$6M -$72M -$41M -$58M
Cash From Financing -$559M $217M -$183M -$441M -$58M
 
Beginning Cash (CF) $2.9B $2.5B $4.2B $4.5B $4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$418M $1.7B $283M -$458M $860M
Ending Cash (CF) $2.5B $4.2B $4.5B $4B $4.9B
 
Levered Free Cash Flow $377M $1.8B $2B $682M $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $185M $143M $230M $245M $326M
Depreciation & Amoritzation $23M $32M $45M $42M $47M
Stock-Based Compensation $15M $14M $23M $33M $30M
Change in Accounts Receivable -$195M -$55M $28M -$49M -$26M
Change in Inventories -- -- -- -- --
Cash From Operations -$158M $461M $254M $949M $873M
 
Capital Expenditures $19M $27M $31M $26M $35M
Cash Acquisitions -$62M -- -$134M -$3M -$49M
Cash From Investing $60M -$698M -$347M -$280M -$48M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $300M
Long-Term Debt Repaid -- -- -- -- -$150M
Repurchase of Common Stock -- -- -- -- -$500M
Other Financing Activities -$2M -$4M $10M -$6M -$14M
Cash From Financing -$2M -$4M $10M -$6M -$364M
 
Beginning Cash (CF) $3.4B $4.7B $4.4B $5B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$100M -$241M -$83M $663M $461M
Ending Cash (CF) $3.3B $4.4B $4.3B $5.6B $4.9B
 
Levered Free Cash Flow -$177M $434M $223M $923M $838M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $807M $590M $839M $931M $1.1B
Depreciation & Amoritzation $85M $120M $164M $175M $181M
Stock-Based Compensation $53M $63M $103M $111M $125M
Change in Accounts Receivable -$495M $22M -$183M -$212M -$677M
Change in Inventories -- -- -- -- --
Cash From Operations $635M $2.8B $1.6B $2.1B $178M
 
Capital Expenditures $91M $66M $102M $99M $84M
Cash Acquisitions -$62M -$693M -$263M -$3M -$344M
Cash From Investing -$115M -$1.6B -$1.5B -$571M -$508M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$500M -$281M -- -- --
Other Financing Activities -$57M -$27M -$54M -$44M -$61M
Cash From Financing $12M -$48M -$237M -$244M -$411M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $532M $1.2B -$140M $1.3B -$741M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $544M $2.8B $1.5B $2B $94M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $639M $556M $736M $875M $928M
Depreciation & Amoritzation $64M $96M $129M $128M $138M
Stock-Based Compensation $43M $49M $80M $88M $98M
Change in Accounts Receivable -$369M -$247M -$15M -$132M -$31M
Change in Inventories -- -- -- -- --
Cash From Operations $599M $1.5B $985M $2.4B $868M
 
Capital Expenditures $64M $56M $81M $89M $89M
Cash Acquisitions -$62M -- -$134M -$3M -$344M
Cash From Investing $98M -$1.1B -$938M -$719M -$483M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- -- $300M
Long-Term Debt Repaid -$600M -- -- -- -$150M
Repurchase of Common Stock -$453M -$128M -$200M -- -$500M
Other Financing Activities -$55M -$76M -$58M -$61M -$64M
Cash From Financing $61M -$204M -$258M -$61M -$414M
 
Beginning Cash (CF) $8.3B $13.4B $13.8B $13.6B $13.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $758M $212M -$211M $1.6B -$29M
Ending Cash (CF) $9.1B $13.6B $13.5B $15.2B $13.9B
 
Levered Free Cash Flow $535M $1.5B $904M $2.3B $779M

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

GET BETTER TRADE IDEAS

Popular

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.7% over the past day.

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

Show me the best stock