Molina Healthcare, Inc.
Molina Healthcare, Inc.
MOH
Valuace
83
Růst
30
Zdraví
64
Cena
$ 136.39
Dnes
-2.34 (-1.21%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues45.4345.4340.6534.0731.9727.7719.4216.8318.8919.8817.7114.079.676.596.034.774.09
Cost of Revenues41.3541.3535.9129.7428.0524.4916.7514.3916.2718.0015.9412.438.625.715.404.003.45
Gross Profit4.084.084.744.333.933.282.682.442.621.881.771.641.050.880.630.770.64
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues11.3811.4811.4311.1510.5010.349.889.939.058.55
Cost of Revenues10.6710.5510.269.879.399.158.678.718.017.48
Gross Profit0.700.931.171.281.111.191.211.221.041.07
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.002.462.312.071.481.301.331.591.391.150.760.670.530.420.35
Depreciation & Amortization0.200.200.190.170.380.110.070.110.130.180.180.130.130.090.080.070.06
Total Operating Expenses3.293.293.032.762.552.261.601.391.431.731.531.250.860.740.600.620.53
Operating Income0.780.781.711.571.171.021.081.041.13-0.560.240.390.190.140.040.080.11
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.650.61
Depreciation & Amortization0.040.050.060.050.050.050.050.050.040.04
Total Operating Expenses0.860.790.790.850.730.720.780.790.738.19
Operating Income-0.160.140.370.430.380.470.430.430.320.36
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Interest Expense0.190.190.120.110.110.120.100.090.120.120.100.070.060.050.020.020.02
Other Expense-0.19-0.19-0.12-0.11-0.11-0.15-0.12-0.07-0.08-0.640.040.000.000.000.00-0.06-0.02
IBT0.590.591.591.461.060.880.960.971.00-0.610.140.320.140.080.020.060.09
Income Tax Expense0.120.120.410.370.270.220.290.240.29-0.100.130.180.070.040.010.040.03
Net Income0.470.471.181.090.790.660.670.740.71-0.510.010.140.060.050.010.020.05
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.00
Interest Expense0.050.050.050.040.030.030.030.030.030.03
Other Expense-0.05-0.05-0.05-0.04-0.03-0.03-0.03-0.03-0.03-0.03
IBT-0.210.090.330.390.350.440.410.400.290.33
Income Tax Expense-0.050.010.070.090.100.110.110.100.070.09
Net Income-0.160.080.260.300.250.330.300.300.220.25
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$18.71$13.70$11.36$11.40$11.85$11.59$-9.14$0.93$2.75$1.33$1.16$0.21$0.45$1.34
EPS Diluted$0.00$0.00$0.00$18.78$13.54$11.25$11.23$11.47$10.55$-9.14$0.92$2.58$1.29$1.13$0.21$0.45$1.32
Shares Outstanding0.050.050.060.060.060.060.060.060.060.060.060.050.050.050.050.050.04
Diluted Shares Outstanding0.050.050.060.060.060.060.060.060.070.060.060.060.050.050.050.050.04
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3.72$4.24
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3.71$4.22
Shares Outstanding0.050.050.050.050.060.060.060.060.060.06
Diluted Shares Outstanding0.050.050.050.050.060.060.060.060.060.06
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents4.354.664.854.014.444.152.452.833.192.822.331.540.940.800.490.46
Short Term Investments4.354.334.263.503.201.881.951.682.521.761.801.020.700.340.340.30
Total Cash & ST Investments8.708.999.117.517.646.034.404.515.714.584.132.561.641.140.830.75
Accounts Receivable3.233.303.102.302.181.671.411.330.931.040.610.600.330.150.180.17
Inventory-7.590.000.000.00-3.20-1.88-1.950.000.170.000.000.000.000.000.000.00
Other Current Assets12.330.490.330.283.452.052.110.630.710.400.570.090.070.060.040.04
Total Current Assets12.3312.7712.5410.0810.067.885.976.467.516.015.313.252.041.351.050.96
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents4.224.504.864.664.734.354.514.855.574.91
Short Term Investments4.234.314.444.334.484.354.424.264.113.89
Total Cash & ST Investments8.458.819.298.999.218.708.949.119.688.80
Accounts Receivable3.523.873.493.303.263.233.353.102.462.39
Inventory0.000.000.000.000.000.000.000.000.000.00
Other Current Assets0.590.440.470.490.410.400.380.334.444.15
Total Current Assets12.5513.1113.2612.7712.8812.3312.6712.5412.4711.44
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment0.310.290.310.260.400.390.390.240.340.450.390.340.290.220.190.10
Goodwill0.001.671.241.120.980.690.140.140.190.620.520.270.230.150.150.21
Intangible Assets1.910.270.210.280.270.250.030.050.070.140.120.090.100.080.260.11
Long-Term Investments-0.130.000.310.000.000.000.080.120.120.110.110.100.010.010.060.06
Other Long-Term Assets0.540.420.060.360.390.260.110.020.140.130.110.390.300.090.080.05
Total Long-Term Assets2.852.862.392.232.151.660.820.690.961.461.271.230.960.590.600.55
Total Assets15.1915.6314.8912.3112.219.536.797.158.477.476.584.483.001.931.651.51
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment0.320.310.290.290.310.310.300.270.290.29
Goodwill0.000.000.001.670.000.000.001.240.000.00
Intangible Assets2.202.172.180.271.921.911.930.211.471.35
Long-Term Investments0.000.000.000.000.000.000.000.310.000.00
Other Long-Term Assets0.440.440.470.420.420.400.400.100.390.37
Total Long-Term Assets3.153.103.132.862.882.852.852.352.402.22
Total Assets15.7016.2116.3915.6315.7615.1915.5114.8914.8713.66
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable0.971.331.250.890.840.640.460.390.370.380.360.240.320.180.550.49
Short-Term Debt0.000.000.000.000.002.700.020.240.650.470.450.000.180.000.000.00
Other Current Liabilities6.856.516.505.615.841.252.553.404.263.472.791.740.670.500.000.01
Current Liabilities7.847.908.176.867.054.973.274.255.564.643.822.171.290.830.600.57
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable1.121.111.121.331.220.971.111.251.090.86
Short-Term Debt0.000.000.000.000.000.000.000.020.000.00
Other Current Liabilities6.286.716.676.516.766.857.076.486.716.27
Current Liabilities7.487.888.167.908.347.848.518.178.497.54
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt2.183.122.392.392.392.351.471.221.521.171.160.910.600.260.240.19
Capital Leases0.200.200.210.220.220.230.230.200.200.200.200.200.190.000.000.00
Def. Tax Liability-3.060.000.000.000.000.000.000.000.000.020.000.020.000.040.030.02
Total Liabilities10.3411.1310.689.359.587.444.835.517.135.875.023.472.111.150.900.79
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt3.853.563.773.122.532.382.382.392.382.38
Capital Leases0.190.190.190.200.200.200.200.210.200.20
Def. Tax Liability0.000.000.000.000.000.000.000.04-0.69-0.41
Total Liabilities11.5111.6112.0811.1310.9910.3411.0210.6810.9910.04
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings4.494.093.892.802.401.861.781.010.300.770.760.620.550.500.490.47
Comprehensive Income-0.09-0.06-0.08-0.16-0.010.040.00-0.01-0.010.000.000.000.000.000.000.00
Total Common Equity4.844.504.222.962.632.101.961.651.341.611.561.010.890.780.760.72
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings3.764.163.904.094.334.494.193.893.673.43
Comprehensive Income0.01-0.01-0.03-0.06-0.01-0.09-0.09-0.08-0.17-0.15
Total Common Equity4.194.604.314.504.774.844.494.223.883.62
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt2.383.122.392.392.392.351.491.462.171.651.610.910.780.260.240.19
Book Value4.844.504.222.962.632.101.961.651.341.611.561.010.890.780.760.72
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value4.194.604.314.504.774.844.494.223.883.62
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.060.471.181.090.790.660.670.740.71-0.510.010.140.060.050.010.020.05
Depreciation & Amortization0.180.200.190.170.180.130.090.090.130.180.180.130.130.090.080.070.06
Stock-Based Compensation0.130.050.120.120.100.070.060.040.030.050.030.020.020.030.020.020.01
Change Working Capital-1.11-1.29-0.900.31-0.451.221.06-0.43-1.250.590.390.790.810.010.230.020.03
Change In Accounts Receivable-0.70-0.15-0.08-0.78-0.10-0.42-0.10-0.08-0.530.10-0.350.06-0.30-0.150.02-0.01-0.01
Change In Accounts Payable0.23-0.220.120.330.060.140.080.000.05-0.01-0.010.080.010.060.020.040.04
Change In Inventories0.700.000.000.780.000.420.100.08-0.790.550.700.650.980.150.08-0.05-0.02
Other Non-cash Items0.270.000.010.000.220.060.03-0.020.080.600.050.050.030.040.020.080.01
Cash from Operations0.250.000.001.660.772.121.890.43-0.310.800.671.131.060.190.340.230.16
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income-0.160.080.260.300.250.330.300.300.220.25
Depreciation & Amortization0.000.050.060.050.050.050.050.050.040.04
Stock-Based Compensation0.000.000.000.030.020.030.030.040.030.03
Change Working Capital-0.210.82-0.63-0.20-0.580.47-0.60-0.20-0.980.66
Change In Accounts Receivable0.000.35-0.38-0.09-0.05-0.030.12-0.12-0.65-0.05
Change In Accounts Payable0.000.11-0.03-0.270.150.27-0.09-0.220.470.07
Change In Inventories0.000.000.000.000.000.000.000.000.650.05
Other Non-cash Items0.07-1.080.000.000.000.000.000.000.000.00
Cash from Operations0.000.000.000.000.000.000.000.00-0.690.95
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.08-0.10-0.10-0.08-0.09-0.08-0.07-0.06-0.03-0.09-0.18-0.13-0.11-0.10-0.08-0.06-0.05
Acquisitions-0.30-0.25-0.340.00-0.13-0.13-0.760.000.190.00-0.05-0.45-0.04-0.060.01-0.08-0.13
Investments-1.10-0.75-1.13-1.43-1.91-2.71-0.67-2.54-1.44-2.72-1.93-1.92-0.95-0.77-0.31-0.35-0.30
Sales of Investment0.731.411.110.771.401.331.102.302.451.771.971.130.630.400.300.300.23
Other Investing Activities0.000.000.000.00-0.05-0.060.000.00-0.02-0.04-0.02-0.04-0.06-0.01-0.02-0.04-0.03
Cash from Investing-0.740.000.00-0.74-0.79-1.65-0.40-0.291.14-1.07-0.20-1.42-0.54-0.54-0.09-0.24-0.29
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure0.00-0.04-0.04-0.02-0.01-0.04-0.03-0.030.01-0.03
Acquisitions0.000.000.00-0.250.00-0.050.00-0.300.000.00
Investments-0.14-0.19-0.23-0.19-0.14-0.40-0.21-0.38-0.14-0.37
Sales of Investment0.390.300.390.330.240.370.300.210.100.12
Other Investing Activities0.000.000.000.000.000.000.000.000.010.00
Cash from Investing0.000.000.000.000.000.000.000.00-0.03-0.28
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid0.000.000.000.000.00-0.72-0.95-0.24-0.660.000.000.00-0.01-0.09-0.02-0.11-0.11
Debt Issued0.003.120.73-0.010.000.761.820.27-0.050.520.040.700.130.610.040.160.29
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.020.020.390.010.010.010.110.11
Repurchase of Common Stock-0.06-1.00-1.00-0.06-0.45-0.18-0.61-0.050.000.000.000.000.00-0.050.00-0.010.00
Dividends Paid0.000.000.000.000.000.000.000.000.000.000.000.000.00-0.62-0.06-0.050.00
Other Financing Activities-0.050.000.00-0.060.010.721.78-0.27-0.530.620.000.690.081.250.120.100.11
Cash from Financing-0.050.000.00-0.06-0.44-0.180.23-0.55-1.190.640.021.090.080.490.050.050.11
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.000.00
Debt Issued3.850.29-0.200.650.590.150.000.000.010.00
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.00-0.500.00-0.50-0.50-0.500.00-0.060.000.00
Dividends Paid0.000.000.000.000.000.000.000.000.000.00
Other Financing Activities0.000.000.000.000.000.000.000.000.00-0.01
Cash from Financing0.000.000.000.000.000.000.000.000.00-0.01
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.54-0.39-0.170.86-0.460.281.72-0.42-0.360.370.490.790.600.140.300.04-0.01
Closing Cash Balance4.354.354.744.914.054.514.222.512.933.192.822.331.540.940.800.490.46
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.03-0.27-0.360.21-0.140.46-0.16-0.34-0.710.66
Closing Cash Balance4.254.324.594.964.744.884.354.514.915.62
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow0.18-0.640.541.580.682.041.820.37-0.340.720.500.990.950.090.270.160.11
Real Free Cash Flow0.05-0.680.431.460.581.971.760.33-0.370.670.470.970.920.060.250.150.10
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-0.30-0.16-0.340.17-0.240.84-0.250.19-0.690.92
Real Free Cash Flow-0.30-0.16-0.350.14-0.250.81-0.280.15-0.710.89
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader