Financhill
Buy
68

HAE Quote, Financials, Valuation and Earnings

Last price:
$83.94
Seasonality move :
-0.44%
Day range:
$83.23 - $85.23
52-week range:
$47.32 - $85.23
Dividend yield:
0%
P/E ratio:
24.49x
P/S ratio:
3.10x
P/B ratio:
4.63x
Volume:
746.2K
Avg. volume:
989.5K
1-year change:
4.05%
Market cap:
$3.9B
Revenue:
$1.4B
EPS (TTM):
$3.43
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $870.5M $993.2M $1.2B $1.3B $1.4B
Revenue Growth (YoY) -11.94% 14.1% 17.67% 12.01% 3.96%
 
Cost of Revenues $474.8M $515M $578.4M $632.5M $645.5M
Gross Profit $395.6M $478.2M $590.2M $676.5M $715.3M
Gross Profit Margin 45.45% 48.14% 50.51% 51.68% 52.57%
 
R&D Expenses $31.7M $46M $49.1M $52.2M $61.1M
Selling, General & Admin $274.2M $339.6M $376.7M $431.8M $436.8M
Other Inc / (Exp) $32.8M $9.6M $382K -$8.4M $20.6M
Operating Expenses $301.1M $366.9M $423M $468.4M $493M
Operating Income $94.5M $111.2M $167.2M $208.1M $222.3M
 
Net Interest Expenses $12.4M $18.5M $15.9M $16.5M $9.9M
EBT. Incl. Unusual Items $72.9M $63.6M $141.4M $151.9M $212.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.6M $20.3M $26M $34.3M $44.4M
Net Income to Company $79.5M $43.4M $115.4M $117.6M $167.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.5M $43.4M $115.4M $117.6M $167.7M
 
Basic EPS (Cont. Ops) $1.57 $0.85 $2.27 $2.32 $3.33
Diluted EPS (Cont. Ops) $1.55 $0.84 $2.24 $2.29 $3.31
Weighted Average Basic Share $50.7M $51M $50.8M $50.7M $50.3M
Weighted Average Diluted Share $51.3M $51.4M $51.4M $51.4M $50.7M
 
EBITDA $178.8M $209M $260.5M $305.4M $337.9M
EBIT $94.5M $111.2M $167.2M $208.1M $222.3M
 
Revenue (Reported) $870.5M $993.2M $1.2B $1.3B $1.4B
Operating Income (Reported) $94.5M $111.2M $167.2M $208.1M $222.3M
Operating Income (Adjusted) $94.5M $111.2M $167.2M $208.1M $222.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $239.9M $297.5M $318.2M $345.5M $327.3M
Revenue Growth (YoY) 14.52% 24.01% 6.96% 8.59% -5.27%
 
Cost of Revenues $128.5M $147.8M $154.8M $166.6M $143.9M
Gross Profit $111.4M $149.7M $163.3M $178.9M $183.4M
Gross Profit Margin 46.42% 50.32% 51.34% 51.79% 56.04%
 
R&D Expenses $10.9M $10.9M $12.7M $16.5M $14.5M
Selling, General & Admin $75.8M $92.4M $104.9M $106.9M $101.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $86.1M $103.2M $117.5M $122.4M $116.1M
Operating Income $25.2M $46.5M $45.9M $56.5M $67.3M
 
Net Interest Expenses $5.3M $5.3M $2.4M $8.5M $7.2M
EBT. Incl. Unusual Items $19.9M $41.1M $32.8M $44.7M $51.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M $7.9M $7.9M $10.9M $12.6M
Net Income to Company $14.9M $33.2M $24.9M $33.8M $38.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.9M $33.2M $24.9M $33.8M $38.7M
 
Basic EPS (Cont. Ops) $0.29 $0.65 $0.49 $0.66 $0.81
Diluted EPS (Cont. Ops) $0.29 $0.64 $0.48 $0.66 $0.81
Weighted Average Basic Share $51M $51M $50.7M $50.9M $47.6M
Weighted Average Diluted Share $51.5M $51.6M $51.4M $51.2M $47.7M
 
EBITDA $48.7M $70M $68.9M $85.7M $95.5M
EBIT $25.2M $46.5M $45.9M $56.5M $67.3M
 
Revenue (Reported) $239.9M $297.5M $318.2M $345.5M $327.3M
Operating Income (Reported) $25.2M $46.5M $45.9M $56.5M $67.3M
Operating Income (Adjusted) $25.2M $46.5M $45.9M $56.5M $67.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $933.8M $1.1B $1.2B $1.4B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $500.7M $543.6M $609M $665.8M $597.7M
Gross Profit $433.1M $540.1M $630.2M $695.4M $730.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $40.7M $45M $52.6M $57.9M $61.9M
Selling, General & Admin $324.2M $357.2M $390.4M $448.6M $434.2M
Other Inc / (Exp) $10.9M -- -- -- --
Operating Expenses $359M $398.2M $440.7M $489.4M $493.7M
Operating Income $74.1M $141.9M $189.5M $206M $236.4M
 
Net Interest Expenses $18M $20.8M $6.7M $27.7M $23M
EBT. Incl. Unusual Items $26.9M $113.3M $159.3M $158.9M $217.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M $27.2M $31M $35M $48.9M
Net Income to Company $31.2M $86M $128.3M $123.8M $168.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.2M $86M $128.3M $123.8M $168.2M
 
Basic EPS (Cont. Ops) $0.61 $1.68 $2.54 $2.43 $3.44
Diluted EPS (Cont. Ops) $0.60 $1.67 $2.50 $2.41 $3.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $165.4M $236.9M $283M $315.5M $350.7M
EBIT $74.1M $141.9M $189.5M $206M $236.4M
 
Revenue (Reported) $933.8M $1.1B $1.2B $1.4B $1.3B
Operating Income (Reported) $74.1M $141.9M $189.5M $206M $236.4M
Operating Income (Adjusted) $74.1M $141.9M $189.5M $206M $236.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $468.4M $558.9M $629.5M $681.7M $648.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $259.1M $275.6M $306.2M $335.9M $284.8M
Gross Profit $209.3M $283.4M $323.3M $345.8M $363.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.4M $21.8M $25.3M $31M $30.1M
Selling, General & Admin $167M $184.6M $198.4M $215.2M $212.3M
Other Inc / (Exp) $9.6M -- -- -- --
Operating Expenses $188.7M $206.6M $223.8M $244.9M $241.5M
Operating Income $20.6M $76.7M $99.5M $100.9M $122.4M
 
Net Interest Expenses $9.2M $11.5M $3M $14.2M $11.3M
EBT. Incl. Unusual Items $16.9M $66.6M $84.4M $91.4M $96.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.5M $13.5M $18.5M $19.2M $23.7M
Net Income to Company $10.4M $53.1M $66M $72.2M $72.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.4M $53.1M $66M $72.2M $72.7M
 
Basic EPS (Cont. Ops) $0.20 $1.04 $1.30 $1.42 $1.52
Diluted EPS (Cont. Ops) $0.20 $1.03 $1.28 $1.40 $1.52
Weighted Average Basic Share $102M $102.2M $101.3M $101.8M $95.7M
Weighted Average Diluted Share $102.4M $103.2M $102.7M $102.8M $96M
 
EBITDA $69.2M $122.6M $145.6M $159.2M $179.4M
EBIT $20.6M $76.7M $99.5M $100.9M $122.4M
 
Revenue (Reported) $468.4M $558.9M $629.5M $681.7M $648.7M
Operating Income (Reported) $20.6M $76.7M $99.5M $100.9M $122.4M
Operating Income (Adjusted) $20.6M $76.7M $99.5M $100.9M $122.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $192.3M $259.5M $284.5M $178.8M $306.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $127.6M $159.4M $179.1M $206.6M $202.7M
Inventory $322.6M $293M $259.4M $317.2M $365.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.1M $44.1M $46.7M $66.3M $60.4M
Total Current Assets $693.5M $756M $769.7M $768.9M $935M
 
Property Plant And Equipment $277.4M $311.2M $364.3M $366.6M $331.5M
Long-Term Investments -- -- -- -- $1M
Goodwill $466.4M $467.3M $466.2M $565.1M $604.3M
Other Intangibles $365.5M $310.3M $275.8M $406.1M $455.7M
Other Long-Term Assets $70.9M $63.2M $107M $136.4M $164.1M
Total Assets $1.8B $1.9B $1.9B $2.2B $2.5B
 
Accounts Payable $50.3M $58.4M $63.9M $73.4M $67M
Accrued Expenses $47.6M $48.5M $64.5M $80.7M $59.4M
Current Portion Of Long-Term Debt $17M -- -- -- --
Current Portion Of Capital Lease Obligations $7.7M -- -- -- --
Other Current Liabilities $80.9M $94.4M $81.4M $104.8M $104.8M
Total Current Liabilities $253.5M $442.3M $251.8M $300.4M $578.1M
 
Long-Term Debt $753.6M $615.1M $754.1M $855.5M $971.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.1B $1.2B $1.6B
 
Common Stock $509K $511K $504K $508K $482K
Other Common Equity Adj -$29.5M -$26M -$30.4M -$35.6M -$55.1M
Common Equity $731.7M $749.4M $818M $960M $820.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $731.7M $749.4M $818M $960M $820.8M
 
Total Liabilities and Equity $1.8B $1.9B $1.9B $2.2B $2.5B
Cash and Short Terms $192.3M $259.5M $284.5M $178.8M $306.8M
Total Debt $778.3M $829.3M $765.9M $865.8M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $192.4M $241.2M $351M $299.3M $296.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $141.3M $171.5M $174.2M $213.5M $207.1M
Inventory $322.7M $254.7M $285.8M $382.1M $336.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $42.9M $48.4M $54.7M $61M --
Total Current Assets $699.2M $715.8M $865.7M $955.9M $899.7M
 
Property Plant And Equipment $223.7M $307.8M $307.8M $300.5M $292.5M
Long-Term Investments -- -- $526K -- --
Goodwill $468.6M $465M $465.4M $616.2M --
Other Intangibles $337.2M $292.6M $250.5M $487.8M --
Other Long-Term Assets $66.6M $79.6M $117.1M $155.8M --
Total Assets $1.8B $1.9B $2B $2.5B $2.4B
 
Accounts Payable $45M $61.5M $80.2M $69.2M $61.7M
Accrued Expenses $41.1M $44.6M $45.6M $49.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $119.7M $97.9M $124.9M $150M --
Total Current Liabilities $288.5M $262.2M $264.2M $273.9M $548.3M
 
Long-Term Debt $698M $759.6M $748.7M $1.2B $920.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.1B $1.6B $1.6B
 
Common Stock $511K $506K $507K $504K $467K
Other Common Equity Adj -$29.5M -$40.3M -$32.7M -$34.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $698.5M $729M $893.7M $878.9M $849.2M
 
Total Liabilities and Equity $1.8B $1.9B $2B $2.5B $2.4B
Cash and Short Terms $192.4M $241.2M $351M $299.3M $296.4M
Total Debt $780.8M $817.7M $762.2M $1.2B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $79.5M $43.4M $115.4M $117.6M $167.7M
Depreciation & Amoritzation $84.3M $97.7M $93.3M $97.2M $115.6M
Stock-Based Compensation $25.5M $24.4M $25.6M $28.3M $29.6M
Change in Accounts Receivable $44.1M -$35M -$24.4M -$24.2M $7M
Change in Inventories -$38.9M $24.3M $30.8M -$60.1M -$64.7M
Cash From Operations $108.8M $172.3M $271.9M $181.8M $181.7M
 
Capital Expenditures $37M $96.5M $110.2M $66.3M $39.3M
Cash Acquisitions $434.8M $2.5M $2.9M $243.9M $150.9M
Cash From Investing -$425.4M -$86.3M -$143.8M -$322.4M -$161.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $500M -- $330M $110M $950M
Long-Term Debt Repaid -$81.9M -$17.5M -$339.6M -$72.3M -$502.7M
Repurchase of Common Stock -- -- $75M -- $225M
Other Financing Activities -$60.9M -$4.8M -$22.8M -$922K -$111.6M
Cash From Financing $367.5M -$15.7M -$99.2M $38.2M $108.8M
 
Beginning Cash (CF) $192.3M $259.5M $284.5M $178.8M $306.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55M $67.2M $25M -$105.7M $128M
Ending Cash (CF) $251.5M $323.7M $305.5M $69.9M $434M
 
Levered Free Cash Flow $71.8M $75.8M $161.7M $115.5M $142.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.9M $33.2M $24.9M $33.8M $38.7M
Depreciation & Amoritzation $23.5M $23.4M $23M $29.2M $28.3M
Stock-Based Compensation $6M $5.7M $6.7M $6.9M $7.6M
Change in Accounts Receivable -$9.2M -$27.4M $1.8M -$9.6M -$7.3M
Change in Inventories $3.1M $20.8M -$1.3M -$13.3M $21.8M
Cash From Operations $43.5M $87M $99.1M $48.8M $111.3M
 
Capital Expenditures $20.8M $36M $24.7M $9.4M $5M
Cash Acquisitions -- -- -- $1.8M --
Cash From Investing -$20.5M -$31.1M -$25.1M -$23.4M -$30.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $330M -- -- --
Long-Term Debt Repaid -$4.4M -$281.8M -$3.5M -- --
Repurchase of Common Stock -- $75M -- $75M $75M
Other Financing Activities -$9K -$1.1M -$5K -$11K --
Cash From Financing -$3.3M -$25.7M -$7.2M -$74.8M -$76.6M
 
Beginning Cash (CF) $192.4M $241.2M $351M $299.3M $296.4M
Foreign Exchange Rate Adjustment -$667K -$4M -$1.5M $4.2M -$773K
Additions / Reductions $19M $26.3M $65.3M -$45.1M $3.5M
Ending Cash (CF) $210.7M $263.4M $414.8M $258.3M $299.2M
 
Levered Free Cash Flow $22.6M $51.1M $74.5M $39.4M $106.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $31.2M $86M $128.3M $123.8M $168.2M
Depreciation & Amoritzation $91.3M $95.1M $93.5M $109.5M $114.2M
Stock-Based Compensation $26.2M $22.6M $28.2M $29.1M $32.1M
Change in Accounts Receivable $7.2M -$37.4M -$4.5M -$28.7M $4.9M
Change in Inventories -$6.2M $65.8M -$35.9M -$82.5M $13.4M
Cash From Operations $109.6M $259.5M $261.1M $84.9M $289M
 
Capital Expenditures $55.7M $143.2M $63.1M $47.1M $33M
Cash Acquisitions $420.7M $2.9M -- $394.8M --
Cash From Investing -$475.1M -$139.3M -$94.9M -$444.6M -$62.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.1B --
Long-Term Debt Repaid -$81.9M -$294.9M -$58.8M -$566.6M --
Repurchase of Common Stock -- $75M -- $75M $225M
Other Financing Activities -$60.9M -$27.6M -$889K -$111.5M --
Cash From Financing $277.9M -$59.9M -$57.9M $304.8M -$229.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$86.7M $48.8M $109.8M -$51.7M -$2.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $53.9M $116.3M $198M $37.9M $256.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.4M $53.1M $66M $72.2M $72.7M
Depreciation & Amoritzation $48.6M $45.9M $46M $58.4M $57M
Stock-Based Compensation $12.8M $11M $13.7M $14.5M $16.9M
Change in Accounts Receivable -$14.6M -$17M $2.9M -$1.6M -$3.7M
Change in Inventories -$5.5M $36M -$30.7M -$53.1M $25.1M
Cash From Operations $41.8M $129M $118.2M $21.4M $128.7M
 
Capital Expenditures $34.7M $81.4M $34.3M $15.1M $8.8M
Cash Acquisitions $2.5M $2.9M -- $150.9M --
Cash From Investing -$36.4M -$89.3M -$40.4M -$162.6M -$63.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $330M -- $950M --
Long-Term Debt Repaid -$8.8M -$286.1M -$5.3M -$499.6M -$1.6M
Repurchase of Common Stock -- $75M -- $75M $75M
Other Financing Activities $22K -$22.7M -$868K -$111.4M -$36K
Cash From Financing -$4.9M -$49.1M -$7.8M $258.9M -$79M
 
Beginning Cash (CF) $365.9M $456.1M $636.7M $643.7M $589.3M
Foreign Exchange Rate Adjustment -$345K -$9M -$3.5M $2.8M $3.4M
Additions / Reductions $115K -$18.3M $66.5M $120.5M -$10.3M
Ending Cash (CF) $365.7M $428.9M $699.8M $767M $582.4M
 
Levered Free Cash Flow $7M $47.6M $83.9M $6.3M $119.9M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock