First Time Loading...

Moog Inc
NYSE:MOG.A

Watchlist Manager
Moog Inc Logo
Moog Inc
NYSE:MOG.A
Watchlist
Price: 163.35 USD 0.7% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.4B
+3%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+21%
5 Years
+24%
7 Years
+40%
10 Years
+30%
321.9m
+5%
Operating Income
Growth Rates:
1 Year
+18%
3 Years
+1 293%
5 Years
+38%
7 Years
+56%
10 Years
+79%
172.8m
+1%
Net Income
Growth Rates:
1 Year
+12%
3 Years
-
5 Years
+26%
7 Years
+32%
10 Years
+46%

Earnings Waterfall
Moog Inc

Revenue
3.4B USD
Cost of Revenue
-2.5B USD
Gross Profit
921m USD
Operating Expenses
-599.1m USD
Operating Income
321.9m USD
Other Expenses
-149.1m USD
Net Income
172.8m USD

Income Statement
Moog Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Dec-2016 Apr-2017 Jul-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023
Revenue
Revenue
2 633
N/A
2 640
+0%
2 653
+0%
2 648
0%
2 636
0%
2 623
0%
2 574
-2%
2 526
-2%
2 463
-2%
2 437
-1%
2 416
-1%
2 412
0%
2 433
+1%
2 455
+1%
2 467
+1%
2 498
+1%
2 535
+2%
2 592
+2%
2 658
+3%
2 710
+2%
2 762
+2%
2 791
+1%
2 840
+2%
2 905
+2%
2 980
+3%
3 026
+2%
2 943
-3%
2 885
-2%
2 814
-2%
2 785
-1%
2 835
+2%
2 852
+1%
2 892
+1%
2 927
+1%
2 992
+2%
3 036
+1%
3 072
+1%
3 138
+2%
3 215
+2%
3 319
+3%
3 416
+3%
Gross Profit
Cost of Revenue
(1 843)
(1 850)
(1 859)
(1 851)
(1 853)
(1 864)
(1 827)
(1 789)
(1 749)
(1 718)
(1 703)
(1 700)
(1 711)
(1 726)
(1 740)
(1 764)
(1 792)
(1 841)
(1 891)
(1 935)
(1 973)
(1 998)
(2 033)
(2 089)
(2 152)
(2 188)
(2 165)
(2 141)
(2 092)
(2 071)
(2 082)
(2 076)
(2 113)
(2 135)
(2 179)
(2 215)
(2 240)
(2 298)
(2 364)
(2 428)
(2 495)
Gross Profit
790
N/A
790
0%
794
+1%
798
+0%
782
-2%
759
-3%
747
-2%
737
-1%
714
-3%
720
+1%
713
-1%
712
0%
723
+2%
729
+1%
727
0%
734
+1%
743
+1%
751
+1%
767
+2%
774
+1%
789
+2%
794
+1%
808
+2%
816
+1%
828
+1%
838
+1%
778
-7%
744
-4%
722
-3%
714
-1%
753
+5%
776
+3%
779
+0%
792
+2%
813
+3%
821
+1%
832
+1%
840
+1%
851
+1%
892
+5%
921
+3%
Operating Income
Operating Expenses
(611)
(557)
(553)
(553)
(553)
(533)
(505)
(507)
(492)
(494)
(492)
(484)
(517)
(500)
(502)
(517)
(513)
(517)
(527)
(527)
(556)
(531)
(534)
(550)
(549)
(556)
(544)
(529)
(699)
(692)
(528)
(536)
(549)
(560)
(567)
(559)
(558)
(563)
(574)
(586)
(599)
Selling, General & Administrative
(392)
(396)
(402)
(404)
(401)
(389)
(377)
(372)
(357)
(347)
(345)
(340)
(342)
(346)
(347)
(346)
(366)
(377)
(390)
(388)
(390)
(391)
(393)
(405)
(407)
(414)
(407)
(398)
(399)
(397)
(401)
(412)
(424)
(430)
(443)
(449)
(450)
(456)
(464)
(470)
(475)
Research & Development
(138)
(137)
(137)
(140)
(135)
(129)
(131)
(132)
(136)
(144)
(146)
(147)
(147)
(144)
(145)
(144)
(142)
(139)
(134)
(130)
(130)
(127)
(127)
(127)
(123)
(118)
(114)
(111)
(111)
(115)
(120)
(126)
(125)
(126)
(118)
(110)
(106)
(102)
(102)
(107)
(113)
Other Operating Expenses
(81)
(25)
(15)
(10)
(17)
(15)
3
(3)
0
(3)
(1)
3
(27)
(9)
(11)
(27)
(5)
(0)
(3)
(9)
(36)
(13)
(14)
(19)
(20)
(24)
(23)
(21)
(189)
(181)
(7)
2
1
(5)
(5)
(1)
(3)
(5)
(8)
(10)
(11)
Operating Income
179
N/A
233
+30%
240
+3%
244
+2%
229
-6%
226
-1%
242
+7%
230
-5%
222
-3%
225
+1%
221
-2%
228
+3%
206
-10%
229
+11%
225
-2%
216
-4%
230
+6%
234
+2%
239
+2%
247
+3%
233
-6%
262
+12%
274
+4%
266
-3%
279
+5%
282
+1%
234
-17%
214
-8%
23
-89%
22
-5%
225
+925%
240
+6%
230
-4%
232
+1%
246
+6%
262
+6%
273
+4%
277
+1%
277
0%
306
+10%
322
+5%
Pre-Tax Income
Interest Income Expense
(17)
(16)
(12)
(13)
(8)
(17)
(27)
(29)
(36)
(32)
(34)
(35)
(32)
(36)
(35)
(35)
(37)
(40)
(40)
(36)
(42)
(43)
(44)
(39)
(41)
(37)
(36)
(39)
(34)
(33)
(31)
(35)
(30)
(32)
(34)
(37)
(42)
(49)
(57)
(64)
(67)
Non-Reccuring Items
0
(50)
(45)
(13)
0
0
(20)
(17)
(16)
(24)
(17)
(20)
0
(12)
(12)
0
0
(24)
(23)
(29)
0
0
(6)
0
0
0
(37)
(170)
0
0
(133)
(2)
15
(8)
(10)
(22)
(30)
(9)
(10)
(26)
(36)
Pre-Tax Income
163
N/A
166
+2%
184
+10%
219
+19%
222
+1%
209
-6%
195
-7%
184
-6%
170
-7%
169
0%
170
+1%
173
+2%
174
+0%
181
+4%
178
-2%
182
+2%
193
+6%
171
-12%
177
+4%
182
+3%
191
+5%
219
+15%
224
+2%
227
+1%
237
+5%
245
+3%
162
-34%
5
-97%
(11)
N/A
(11)
+5%
61
N/A
204
+232%
215
+5%
191
-11%
203
+6%
203
+0%
202
-1%
219
+9%
210
-4%
216
+3%
218
+1%
Net Income
Tax Provision
(44)
(47)
(50)
(61)
(60)
(54)
(51)
(52)
(47)
(48)
(49)
(49)
(46)
(53)
(45)
(41)
(116)
(113)
(119)
(57)
11
12
12
(52)
(56)
(55)
(30)
4
8
7
(17)
(47)
(49)
(45)
(42)
(48)
(47)
(51)
(49)
(45)
(46)
Income from Continuing Operations
118
120
134
158
161
156
144
132
123
122
121
124
128
128
133
140
77
57
58
126
202
231
237
175
182
191
132
9
(3)
(4)
45
157
166
146
160
155
155
169
161
171
173
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
1
3
4
4
3
1
0
0
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
118
N/A
120
+1%
134
+12%
158
+19%
161
+2%
156
-3%
144
-8%
132
-8%
123
-7%
122
-1%
122
N/A
127
+4%
131
+3%
132
+1%
136
+3%
141
+4%
112
-21%
94
-16%
95
+1%
95
+1%
137
+44%
164
+20%
169
+3%
175
+3%
182
+4%
191
+5%
132
-31%
9
-93%
(3)
N/A
(4)
-32%
45
N/A
157
+252%
166
+5%
146
-12%
160
+10%
155
-3%
155
0%
169
+9%
161
-5%
171
+6%
173
+1%
EPS (Diluted)
2.59
N/A
2.61
+1%
2.98
+14%
3.52
+18%
3.92
+11%
3.89
-1%
3.72
-4%
3.35
-10%
3.31
-1%
3.31
N/A
3.35
+1%
3.47
+4%
3.61
+4%
3.64
+1%
3.75
+3%
3.9
+4%
3.12
-20%
2.59
-17%
2.62
+1%
2.63
+0%
3.89
+48%
4.65
+20%
4.81
+3%
4.96
+3%
5.22
+5%
5.65
+8%
4.03
-29%
0.28
-93%
-0.09
N/A
-0.11
-22%
1.37
N/A
4.87
+255%
5.14
+6%
4.54
-12%
4.99
+10%
4.83
-3%
4.84
+0%
5.27
+9%
5.02
-5%
5.34
+6%
5.37
+1%

See Also

Summary
MOG.A intrinsic value, competitors valuation, and company profile.
DCF Valuation
MOG.A stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MOG.A stock valuation using valuation multiples.
Wall Street Estimates
MOG.A price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MOG.A stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.