Financhill
Buy
65

H Quote, Financials, Valuation and Earnings

Last price:
$147.51
Seasonality move :
-0.1%
Day range:
$146.35 - $149.08
52-week range:
$102.43 - $168.20
Dividend yield:
0.41%
P/E ratio:
19.07x
P/S ratio:
2.22x
P/B ratio:
4.05x
Volume:
701.8K
Avg. volume:
999.3K
1-year change:
-9.46%
Market cap:
$14B
Revenue:
$6.6B
EPS (TTM):
$7.70
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $3B $5.9B $6.7B $6.6B
Revenue Growth (YoY) -58.85% 46.56% 94.55% 13.17% -0.29%
 
Cost of Revenues $2.1B $2.6B $4.6B $5.4B $5.4B
Gross Profit -$1M $425M $1.3B $1.3B $1.3B
Gross Profit Margin -0.05% 14.04% 21.86% 19.59% 19.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $321M $366M $435M $578M $548M
Other Inc / (Exp) -$230M $452M $42M $50M $1.2B
Operating Expenses $631M $698M $861M $975M $881M
Operating Income -$632M -$273M $427M $331M $416M
 
Net Interest Expenses $98M $135M $106M $71M $57M
EBT. Incl. Unusual Items -$960M $44M $363M $310M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$257M $266M -$92M $90M $267M
Net Income to Company -$703M -$222M $455M $220M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$703M -$222M $455M $220M $1.3B
 
Basic EPS (Cont. Ops) -$6.93 -$2.13 $4.17 $2.10 $12.99
Diluted EPS (Cont. Ops) -$6.93 -$2.13 $4.09 $2.05 $12.65
Weighted Average Basic Share $101.3M $104M $109.1M $104.9M $99.8M
Weighted Average Diluted Share $101.3M $104M $111.3M $107.7M $102.4M
 
EBITDA -$491M $544M $974M $894M $2.1B
EBIT -$832M $207M $513M $455M $1.7B
 
Revenue (Reported) $2.1B $3B $5.9B $6.7B $6.6B
Operating Income (Reported) -$632M -$273M $427M $331M $416M
Operating Income (Adjusted) -$832M $207M $513M $455M $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $438M $1.3B $1.7B $1.7B $1.7B
Revenue Growth (YoY) -55.89% 192.01% 31.35% 2.02% 0.23%
 
Cost of Revenues $424M $1B $1.3B $1.4B $1.4B
Gross Profit $14M $252M $335M $309M $332M
Gross Profit Margin 3.2% 19.7% 19.94% 18.03% 19.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95M $111M $157M $169M $126M
Other Inc / (Exp) $72M -$59M $23M $509M -$33M
Operating Expenses $169M $230M $255M $261M $216M
Operating Income -$155M $22M $80M $48M $116M
 
Net Interest Expenses $35M $34M -- $16M $31M
EBT. Incl. Unusual Items -$118M -$71M $105M $541M $52M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $186M $2M $47M $19M $28M
Net Income to Company -$304M -$73M $58M $522M $24M
 
Minority Interest in Earnings -- -- -- -- -$4M
Net Income to Common Excl Extra Items -$304M -$73M $58M $522M $20M
 
Basic EPS (Cont. Ops) -$2.99 -$0.67 $0.55 $5.08 $0.20
Diluted EPS (Cont. Ops) -$2.99 -$0.67 $0.53 $4.93 $0.19
Weighted Average Basic Share $101.5M $110.2M $106.4M $102.8M $96M
Weighted Average Diluted Share $101.5M $110.2M $108.9M $105.9M $98.1M
 
EBITDA $5M $97M $245M $681M $206M
EBIT -$77M -$31M $138M $579M $118M
 
Revenue (Reported) $438M $1.3B $1.7B $1.7B $1.7B
Operating Income (Reported) -$155M $22M $80M $48M $116M
Operating Income (Adjusted) -$77M -$31M $138M $579M $118M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $3.9B $6.3B $6.7B $6.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $3.2B $4.9B $5.4B $5.3B
Gross Profit -$119M $663M $1.4B $1.3B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $369M $382M $481M $592M $505M
Other Inc / (Exp) -$21M $319M $123M $520M $664M
Operating Expenses $673M $757M $885M $983M $838M
Operating Income -$792M -$94M $486M $297M $482M
 
Net Interest Expenses $127M $134M $70M $71M $72M
EBT. Incl. Unusual Items -$940M $91M $539M $746M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$36M $82M -$47M $62M $276M
Net Income to Company -$904M $9M $586M $684M $798M
 
Minority Interest in Earnings -- -- -- -- -$4M
Net Income to Common Excl Extra Items -$904M $9M $586M $684M $794M
 
Basic EPS (Cont. Ops) -$8.91 $0.16 $5.42 $6.63 $7.92
Diluted EPS (Cont. Ops) -$8.91 $0.14 $5.32 $6.44 $7.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$453M $636M $1.1B $1.3B $1.6B
EBIT -$788M $253M $682M $896M $1.3B
 
Revenue (Reported) $1.5B $3.9B $6.3B $6.7B $6.7B
Operating Income (Reported) -$792M -$94M $486M $297M $482M
Operating Income (Adjusted) -$788M $253M $682M $896M $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $438M $1.3B $1.7B $1.7B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $424M $1B $1.3B $1.4B $1.4B
Gross Profit $14M $252M $335M $309M $332M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95M $111M $157M $169M $126M
Other Inc / (Exp) $72M -$59M $23M $509M -$33M
Operating Expenses $169M $230M $255M $261M $216M
Operating Income -$155M $22M $80M $48M $116M
 
Net Interest Expenses $35M $34M -- $16M $31M
EBT. Incl. Unusual Items -$118M -$71M $105M $541M $52M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $186M $2M $47M $19M $28M
Net Income to Company -$304M -$73M $58M $522M $24M
 
Minority Interest in Earnings -- -- -- -- -$4M
Net Income to Common Excl Extra Items -$304M -$73M $58M $522M $20M
 
Basic EPS (Cont. Ops) -$2.99 -$0.67 $0.55 $5.08 $0.20
Diluted EPS (Cont. Ops) -$2.99 -$0.67 $0.53 $4.93 $0.19
Weighted Average Basic Share $101.5M $110.2M $106.4M $102.8M $96M
Weighted Average Diluted Share $101.5M $110.2M $108.9M $105.9M $98.1M
 
EBITDA $5M $97M $245M $681M $206M
EBIT -$77M -$31M $138M $579M $118M
 
Revenue (Reported) $438M $1.3B $1.7B $1.7B $1.7B
Operating Income (Reported) -$155M $22M $80M $48M $116M
Operating Income (Adjusted) -$77M -$31M $138M $579M $118M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $960M $991M $881M $1B
Short Term Investments $675M $227M $158M $15M $372M
Accounts Receivable, Net $316M $633M $834M $883M $1.1B
Inventory $9M $10M $9M $9M $8M
Prepaid Expenses $281M $26M $39M $51M $46M
Other Current Assets $64M $149M $180M $195M $174M
Total Current Assets $2.6B $2.1B $2.3B $2.1B $2.7B
 
Property Plant And Equipment $3.6B $3.3B $2.8B $2.7B $2B
Long-Term Investments $980M $954M $833M $993M $1.3B
Goodwill $288M $3B $3.1B $3.2B $2.5B
Other Intangibles $385M $2B $1.7B $1.7B $2.2B
Other Long-Term Assets $1.1B $1.3B $1.3B $1.5B $1.7B
Total Assets $9.1B $12.6B $12.3B $12.8B $13.3B
 
Accounts Payable $102M $523M $500M $493M $475M
Accrued Expenses $200M $299M $415M $468M $565M
Current Portion Of Long-Term Debt $260M $10M $660M $751M $456M
Current Portion Of Capital Lease Obligations $29M $35M $39M $41M $33M
Other Current Liabilities -- -- -- $17M --
Total Current Liabilities $984M $2.2B $3.3B $3.6B $3.3B
 
Long-Term Debt $3B $4B $2.5B $2.3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $9B $8.6B $9.3B $9.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$192M -$245M -$242M -$175M -$269M
Common Equity $3.2B $3.6B $3.7B $3.6B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $3M $3M $3M $279M
Total Equity $3.2B $3.6B $3.7B $3.6B $3.8B
 
Total Liabilities and Equity $9.1B $12.6B $12.3B $12.8B $13.3B
Cash and Short Terms $1.9B $1.2B $1.1B $896M $1.4B
Total Debt $3.2B $4B $3.1B $3.1B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.1B $1B $948M $740M $1.7B
Short Term Investments $550M $282M $103M $54M $70M
Accounts Receivable, Net $340M $655M $828M $895M $1.2B
Inventory $9M $8M $10M $9M $8M
Prepaid Expenses $288M $53M $36M $58M $62M
Other Current Assets $58M $154M $205M $193M $168M
Total Current Assets $2.3B $2.6B $2.2B $2B $3.3B
 
Property Plant And Equipment $3.6B $2.9B $2.8B $2.6B $2B
Long-Term Investments $1B $908M $915M $1.2B $1.4B
Goodwill $288M $3B $3.1B $2.3B $2.5B
Other Intangibles $378M $1.9B $1.8B $1.6B $2.3B
Other Long-Term Assets $1.1B $1.3B $1.4B $1.5B $1.7B
Total Assets $8.8B $12.7B $12.6B $11.7B $14B
 
Accounts Payable $102M $546M $544M $539M $560M
Accrued Expenses $180M $317M $475M $439M $629M
Current Portion Of Long-Term Debt $260M $6M $648M $751M $406M
Current Portion Of Capital Lease Obligations $27M $35M $39M $37M $34M
Other Current Liabilities -- $212M -- $7M --
Total Current Liabilities $950M $2.5B $3.3B $3.4B $3.3B
 
Long-Term Debt $3B $3.8B $2.5B $2.3B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $9.2B $8.9B $8.1B $10.2B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$237M -$231M -$223M -$197M -$224M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $3M $3M $3M $301M
Total Equity $2.9B $3.5B $3.7B $3.7B $3.8B
 
Total Liabilities and Equity $8.8B $12.7B $12.6B $11.7B $14B
Cash and Short Terms $1.6B $1.3B $1.1B $794M $1.8B
Total Debt $3.2B $3.8B $3.1B $3.1B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$703M -$222M $455M $220M $1.3B
Depreciation & Amoritzation $341M $337M $461M $439M $369M
Stock-Based Compensation $28M $59M $61M $75M $64M
Change in Accounts Receivable $120M -$85M -$209M -- -$15M
Change in Inventories -- -- -- -- --
Cash From Operations -$611M $315M $674M $800M $633M
 
Capital Expenditures $122M $111M $201M $208M $170M
Cash Acquisitions -$60M -$2.8B -$128M -$211M -$635M
Cash From Investing -$736M -$1.8B $416M -$365M $81M
 
Dividends Paid (Ex Special Dividend) -$20M -- -- -$47M -$60M
Special Dividend Paid
Long-Term Debt Issued $2B $1.9B -- $596M $1.4B
Long-Term Debt Repaid -$406M -$1.2B -$711M -$660M -$750M
Repurchase of Common Stock -$69M -- -$369M -$453M -$1.2B
Other Financing Activities -$15M -$18M -$26M -$14M -$42M
Cash From Financing $1.5B $1.3B -$1.1B -$578M -$618M
 
Beginning Cash (CF) $1.1B $1.2B $1.1B $1.1B $919M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $178M -$169M -$16M -$146M $99M
Ending Cash (CF) $1.2B $1.1B $1.1B $919M $1B
 
Levered Free Cash Flow -$733M $204M $473M $592M $463M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$304M -$73M $58M $522M $24M
Depreciation & Amoritzation $82M $128M $107M $102M $88M
Stock-Based Compensation $32M $31M $31M $31M $31M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$91M $180M $225M $242M $153M
 
Capital Expenditures $19M $43M $30M $34M $30M
Cash Acquisitions -$100M -$42M -$156M -$6M -$38M
Cash From Investing -$31M -$110M -$149M $42M $239M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$15M -$14M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $990M
Long-Term Debt Repaid -- -$1M -$14M -$1M -$451M
Repurchase of Common Stock -- -- -$106M -$388M -$149M
Other Financing Activities -$14M -$13M -$13M -$40M -$36M
Cash From Financing -$14M -$14M -$133M -$444M $340M
 
Beginning Cash (CF) $1.2B $1.1B $1.1B $919M $1B
Foreign Exchange Rate Adjustment $5M $5M -$4M -$2M -$8M
Additions / Reductions -$136M $49M -$57M -$160M $732M
Ending Cash (CF) $1.1B $1.1B $1B $760M $1.7B
 
Levered Free Cash Flow -$110M $137M $195M $208M $123M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$904M $9M $586M $684M $798M
Depreciation & Amoritzation $335M $383M $440M $434M $355M
Stock-Based Compensation $43M $58M $61M $75M $64M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$602M $586M $719M $817M $544M
 
Capital Expenditures $86M $135M $188M $212M $166M
Cash Acquisitions -$139M -$2.8B -$242M -$61M -$667M
Cash From Investing -$780M -$1.9B $377M -$174M $278M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$62M -$59M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $596M $2.4B
Long-Term Debt Repaid -- -$1.2B -$724M -$647M -$1.2B
Repurchase of Common Stock -- -- -$475M -$735M -$951M
Other Financing Activities -$22M -$17M -$26M -$41M -$38M
Cash From Financing $1.3B $1.3B -$1.2B -$889M $166M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$124M $16M -$122M -$249M $991M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$688M $451M $531M $605M $378M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$304M -$73M $58M $522M $24M
Depreciation & Amoritzation $82M $128M $107M $102M $88M
Stock-Based Compensation $32M $31M $31M $31M $31M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$91M $180M $225M $242M $153M
 
Capital Expenditures $19M $43M $30M $34M $30M
Cash Acquisitions -$100M -$42M -$156M -$6M -$38M
Cash From Investing -$31M -$110M -$149M $42M $239M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$15M -$14M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $990M
Long-Term Debt Repaid -- -$1M -$14M -$1M -$451M
Repurchase of Common Stock -- -- -$106M -$388M -$149M
Other Financing Activities -$14M -$13M -$13M -$40M -$36M
Cash From Financing -$14M -$14M -$133M -$444M $340M
 
Beginning Cash (CF) $1.2B $1.1B $1.1B $919M $1B
Foreign Exchange Rate Adjustment $5M $5M -$4M -$2M -$8M
Additions / Reductions -$136M $49M -$57M -$160M $732M
Ending Cash (CF) $1.1B $1.1B $1B $760M $1.7B
 
Levered Free Cash Flow -$110M $137M $195M $208M $123M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock