Financhill
Buy
62

HCA Quote, Financials, Valuation and Earnings

Last price:
$472.11
Seasonality move :
8.17%
Day range:
$462.34 - $474.04
52-week range:
$289.98 - $520.00
Dividend yield:
0.61%
P/E ratio:
18.24x
P/S ratio:
1.56x
P/B ratio:
--
Volume:
1.3M
Avg. volume:
1.5M
1-year change:
55.47%
Market cap:
$107.7B
Revenue:
$70.6B
EPS (TTM):
$25.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $51.5B $58.8B $60.2B $65B $70.6B
Revenue Growth (YoY) 0.38% 14.01% 2.52% 7.86% 8.67%
 
Cost of Revenues $44.3B $49.1B $51.2B $55.3B $60.1B
Gross Profit $7.3B $9.7B $9.1B $9.6B $10.5B
Gross Profit Margin 14.09% 16.47% 15.03% 14.82% 14.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$248M $1.7B $1.3B $17M $37M
Operating Expenses -- -- -- -- --
Operating Income $7.3B $9.7B $9.1B $9.6B $10.5B
 
Net Interest Expenses $1.6B $1.5B $1.7B $1.9B $2.1B
EBT. Incl. Unusual Items $5.4B $9.8B $8.6B $7.7B $8.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $2.1B $1.7B $1.6B $1.9B
Net Income to Company $4.4B $7.7B $6.8B $6.1B $6.7B
 
Minority Interest in Earnings $633M $765M $1.2B $849M $897M
Net Income to Common Excl Extra Items $4.4B $7.7B $6.8B $6.1B $6.7B
 
Basic EPS (Cont. Ops) $11.10 $21.51 $19.44 $19.24 $22.27
Diluted EPS (Cont. Ops) $10.93 $21.16 $19.15 $18.96 $22.00
Weighted Average Basic Share $338.3M $323.3M $290.3M $272.4M $258.6M
Weighted Average Diluted Share $343.6M $328.8M $294.7M $276.4M $261.8M
 
EBITDA $10B $12.5B $12B $12.7B $13.9B
EBIT $7.3B $9.7B $9.1B $9.6B $10.5B
 
Revenue (Reported) $51.5B $58.8B $60.2B $65B $70.6B
Operating Income (Reported) $7.3B $9.7B $9.1B $9.6B $10.5B
Operating Income (Adjusted) $7.3B $9.7B $9.1B $9.6B $10.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.3B $15B $16.2B $17.5B $19.2B
Revenue Growth (YoY) 14.76% -2% 8.3% 7.86% 9.57%
 
Cost of Revenues $12.8B $12.8B $14.1B $15.1B $16.2B
Gross Profit $2.5B $2.1B $2.1B $2.4B $3B
Gross Profit Margin 16.19% 14.31% 12.9% 13.78% 15.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $7M $21M $11M --
Operating Expenses -- -- -- -- --
Operating Income $2.5B $2.1B $2.1B $2.4B $3B
 
Net Interest Expenses $388M $446M $483M $515M $561M
EBT. Incl. Unusual Items $3.2B $1.7B $1.6B $1.9B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $685M $360M $355M $424M $515M
Net Income to Company $2.5B $1.3B $1.3B $1.5B $1.9B
 
Minority Interest in Earnings $203M $210M $196M $212M $260M
Net Income to Common Excl Extra Items $2.5B $1.3B $1.3B $1.5B $1.9B
 
Basic EPS (Cont. Ops) $7.13 $3.97 $3.98 $4.95 $7.05
Diluted EPS (Cont. Ops) $7.00 $3.91 $3.92 $4.89 $6.96
Weighted Average Basic Share $318.1M $286M $271.2M $256.8M $232.9M
Weighted Average Diluted Share $324M $289.9M $275.4M $259.9M $236.2M
 
EBITDA $3.2B $2.9B $2.9B $3.3B $3.9B
EBIT $2.5B $2.1B $2.1B $2.4B $3B
 
Revenue (Reported) $15.3B $15B $16.2B $17.5B $19.2B
Operating Income (Reported) $2.5B $2.1B $2.1B $2.4B $3B
Operating Income (Adjusted) $2.5B $2.1B $2.1B $2.4B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $58B $59.8B $63.2B $69.6B $74.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.2B $50.8B $53.9B $59.1B $62.7B
Gross Profit $9.7B $9B $9.2B $10.5B $11.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $523M $1.3B $257M --
Operating Expenses -- -- -- -- --
Operating Income $9.7B $9B $9.2B $10.5B $11.6B
 
Net Interest Expenses $1.5B $1.7B $1.9B $2B $2.2B
EBT. Incl. Unusual Items $9.3B $7.9B $8.7B $8.7B $9.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $1.7B $1.8B $1.9B $2B
Net Income to Company $7.4B $6.2B $6.9B $6.8B $7.3B
 
Minority Interest in Earnings $842M $817M $1.2B $903M $961M
Net Income to Common Excl Extra Items $7.4B $6.2B $6.9B $6.8B $7.3B
 
Basic EPS (Cont. Ops) $19.97 $17.96 $20.75 $22.61 $26.19
Diluted EPS (Cont. Ops) $19.64 $17.71 $20.34 $22.28 $25.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.5B $12B $12.3B $13.7B $15.1B
EBIT $9.7B $9B $9.2B $10.5B $11.6B
 
Revenue (Reported) $58B $59.8B $63.2B $69.6B $74.4B
Operating Income (Reported) $9.7B $9B $9.2B $10.5B $11.6B
Operating Income (Adjusted) $9.7B $9B $9.2B $10.5B $11.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $43.7B $44.7B $47.7B $52.3B $56.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.4B $38.1B $40.8B $44.6B $47.3B
Gross Profit $7.3B $6.6B $6.8B $7.7B $8.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B -$75M -$18M $222M $35M
Operating Expenses -- -- -- -- --
Operating Income $7.3B $6.6B $6.8B $7.7B $8.8B
 
Net Interest Expenses $1.2B $1.3B $1.4B $1.5B $1.7B
EBT. Incl. Unusual Items $7.2B $5.3B $5.4B $6.4B $7.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.1B $1.1B $1.4B $1.5B
Net Income to Company $5.7B $4.2B $4.2B $5B $5.6B
 
Minority Interest in Earnings $574M $626M $595M $649M $713M
Net Income to Common Excl Extra Items $5.7B $4.2B $4.2B $5B $5.6B
 
Basic EPS (Cont. Ops) $15.76 $12.12 $13.25 $16.56 $20.49
Diluted EPS (Cont. Ops) $15.51 $11.96 $13.06 $16.36 $20.24
Weighted Average Basic Share $984.4M $880.9M $822.6M $782.4M $719M
Weighted Average Diluted Share $1000M $893.3M $834.6M $792M $727.5M
 
EBITDA $9.4B $8.9B $9.1B $10.2B $11.4B
EBIT $7.3B $6.6B $6.8B $7.7B $8.8B
 
Revenue (Reported) $43.7B $44.7B $47.7B $52.3B $56.1B
Operating Income (Reported) $7.3B $6.6B $6.8B $7.7B $8.8B
Operating Income (Adjusted) $7.3B $6.6B $6.8B $7.7B $8.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $1.6B $1B $1B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.1B $8.1B $8.9B $10B $10.8B
Inventory $2B $2B $2.1B $2B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $2B $1.8B $2B $2B
Total Current Assets $12.3B $13.5B $13.6B $14.9B $16.4B
 
Property Plant And Equipment $25.2B $26.2B $27.6B $29.9B $31.5B
Long-Term Investments $841M $930M $1.3B $1.3B $1.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $546M $598M $298M $184M $230M
Total Assets $47.5B $50.7B $52.4B $56.2B $59.5B
 
Accounts Payable $3.5B $4.1B $4.2B $4.2B $4.3B
Accrued Expenses $3.7B $3.9B $3.8B $4.4B $4.5B
Current Portion Of Long-Term Debt $209M $237M $370M $2.4B $4.7B
Current Portion Of Capital Lease Obligations $379M $392M $364M $363M $343M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.7B $9.6B $9.9B $12.7B $15.2B
 
Long-Term Debt $32.5B $36.1B $39.5B $39.1B $40.2B
Capital Leases -- -- -- -- --
Total Liabilities $44.6B $49.3B $52.5B $55.2B $59B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -- -$404M -$490M -$425M -$387M
Common Equity $572M -$933M -$2.8B -$1.8B -$2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.4B $2.7B $2.8B $3.1B
Total Equity $2.9B $1.5B -$73M $1.1B $555M
 
Total Liabilities and Equity $47.5B $50.7B $52.4B $56.2B $59.5B
Cash and Short Terms $1.9B $1.6B $1B $1B $2B
Total Debt $32.7B $36.3B $39.8B $41.5B $44.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $1.1B $994M $3B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.4B $8.6B $9.2B $9.9B $10.4B
Inventory $2B $2B $2B $1.8B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8B $1.9B $2.2B $2.1B --
Total Current Assets $13.2B $13.5B $14.3B $16.7B $15.3B
 
Property Plant And Equipment $25.6B $27.1B $29.2B $31.2B $32.7B
Long-Term Investments $830M $816M $1.1B $1.3B $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $685M $461M $200M $309M --
Total Assets $49.6B $51.5B $54.6B $59.5B $59.7B
 
Accounts Payable $3.8B $4.2B $4.1B $4.2B $4.6B
Accrued Expenses $5.6B $5.4B $5.7B $6B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.6B $9.8B $12.4B $14.9B $17.9B
 
Long-Term Debt $33.8B $39.3B $38.6B $40.2B $40.2B
Capital Leases -- -- -- -- --
Total Liabilities $47.7B $52.3B $54.2B $58.7B $61.9B
 
Common Stock $3M $3M $3M $3M $2M
Other Common Equity Adj -- -- -$491M -$378M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5B $2.6B $2.8B $3B $3.2B
Total Equity $1.8B -$778M $357M $786M -$2.2B
 
Total Liabilities and Equity $49.6B $51.5B $54.6B $59.5B $59.7B
Cash and Short Terms $1.1B $1.1B $994M $3B $1.1B
Total Debt $34B $39.5B $41.1B $44.9B $46.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.4B $7.7B $6.8B $6.1B $6.7B
Depreciation & Amoritzation $2.7B $2.9B $3B $3.1B $3.3B
Stock-Based Compensation $362M $440M $341M $262M $360M
Change in Accounts Receivable $327M -$962M -$797M -$935M -$799M
Change in Inventories -$304M -$540M -$59M -$126M $334M
Cash From Operations $9.2B $9B $8.5B $9.4B $10.5B
 
Capital Expenditures $2.8B $3.6B $4.4B $4.7B $4.9B
Cash Acquisitions $568M $1.1B $224M $635M $266M
Cash From Investing -$3.4B -$2.6B -$3.4B -$5.3B -$4.9B
 
Dividends Paid (Ex Special Dividend) $153M $624M $653M $661M $690M
Special Dividend Paid
Long-Term Debt Issued $2.7B $4.3B $6.1B $3.2B $7.5B
Long-Term Debt Repaid -$3.4B -$3.9B -$2.8B -$1.9B -$4.3B
Repurchase of Common Stock $441M $8.2B $7B $3.8B $6B
Other Financing Activities -$866M -$1.1B -$1.3B -$917M -$1.1B
Cash From Financing -$4.7B -$6.7B -$5.7B -$4.1B -$4.6B
 
Beginning Cash (CF) $1.8B $1.5B $908M $935M $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$342M -$543M $27M $998M
Ending Cash (CF) $3B $1.1B $345M $969M $2.9B
 
Levered Free Cash Flow $6.4B $5.4B $4.1B $4.7B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5B $1.3B $1.3B $1.5B $1.9B
Depreciation & Amoritzation $716M $749M $769M $842M $889M
Stock-Based Compensation $115M $87M $72M $76M $104M
Change in Accounts Receivable -$745M $60M -$474M $340M $25M
Change in Inventories -$120M $515M $27M $252M $302M
Cash From Operations $2.3B $3B $2.5B $3.5B $4.4B
 
Capital Expenditures $889M $1.1B $1.1B $1.2B $1.3B
Cash Acquisitions $390M $60M $157M $93M $35M
Cash From Investing $640M -$546M -$1.3B -$1.4B -$1.4B
 
Dividends Paid (Ex Special Dividend) $151M $160M $162M $169M $166M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$800M $10M $2M $3B --
Long-Term Debt Repaid -$56M -$84M $337M -$2B --
Repurchase of Common Stock $2.3B $698M $1.1B $1.8B $2.5B
Other Financing Activities -$167M -$225M -$169M -$231M --
Cash From Financing -$3B -$2.3B -$1.1B -$110M -$3B
 
Beginning Cash (CF) $1B $999M $891M $2.9B $997M
Foreign Exchange Rate Adjustment -$7M -$16M -$6M $4M -$3M
Additions / Reductions -$93M $141M $29M $2.1B $58M
Ending Cash (CF) $927M $1.1B $914M $4.9B $1.1B
 
Levered Free Cash Flow $1.4B $1.9B $1.3B $2.3B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.4B $6.2B $6.9B $6.8B $7.3B
Depreciation & Amoritzation $2.8B $2.9B $3B $3.2B $3.5B
Stock-Based Compensation $474M $357M $288M $332M $386M
Change in Accounts Receivable -$1.9B -$137M -$478M -$712M -$509M
Change in Inventories -$601M -$154M -$386M $332M $25M
Cash From Operations $2.9B $8.4B $9.3B $10.6B $12.8B
 
Capital Expenditures $3.1B $4.3B $4.9B $4.7B $4.7B
Cash Acquisitions $676M $793M $329M $578M $403M
Cash From Investing -$1.8B -$4.3B -$4.5B -$5.2B -$5B
 
Dividends Paid (Ex Special Dividend) $476M $645M $657M $685M $682M
Special Dividend Paid
Long-Term Debt Issued $4.3B $6B $3.4B $7.5B --
Long-Term Debt Repaid -$3.8B -$2.9B -$2.2B -$4B --
Repurchase of Common Stock $6.1B $7.6B $4.4B $5.3B $9.2B
Other Financing Activities -$1.1B -$1.1B -$1.2B -$976M --
Cash From Financing -$6.7B -$4.1B -$4.9B -$3.5B -$9.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.6B -$28M -$108M $2B -$1.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$200M $4.2B $4.4B $5.9B $8.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.7B $4.2B $4.2B $5B $5.6B
Depreciation & Amoritzation $2.1B $2.2B $2.3B $2.5B $2.6B
Stock-Based Compensation $341M $258M $205M $275M $301M
Change in Accounts Receivable -$1.3B -$487M -$168M $55M $345M
Change in Inventories -$333M $53M -$274M $184M -$125M
Cash From Operations $6.5B $6B $6.8B $8B $10.3B
 
Capital Expenditures $2.4B $3.1B $3.6B $3.6B $3.5B
Cash Acquisitions $488M $176M $281M $224M $361M
Cash From Investing -$929M -$2.6B -$3.7B -$3.6B -$3.7B
 
Dividends Paid (Ex Special Dividend) $476M $497M $501M $525M $517M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B $6B $3.2B $7.5B $5.2B
Long-Term Debt Repaid -$3.8B -$2.8B -$2.1B -$4.2B -$5.7B
Repurchase of Common Stock $6.1B $5.5B $2.9B $4.3B $7.5B
Other Financing Activities -$780M -$812M -$762M -$821M -$563M
Cash From Financing -$6.3B -$3.8B -$3.1B -$2.4B -$7.6B
 
Beginning Cash (CF) $3.2B $4.2B $2.6B $5B $3B
Foreign Exchange Rate Adjustment -$4M -$33M $1M $4M $9M
Additions / Reductions -$766M -$452M -$17M $2B -$936M
Ending Cash (CF) $2.4B $3.7B $2.6B $7B $2.1B
 
Levered Free Cash Flow $4.1B $2.9B $3.2B $4.4B $6.8B

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.72% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is up 0.33% over the past day.

Buy
69
QBTS alert for Dec 23

D-Wave Quantum, Inc. [QBTS] is down 5.81% over the past day.

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

Show me the best stock