Financhill
Buy
53

HEES Quote, Financials, Valuation and Earnings

Last price:
$91.92
Seasonality move :
-1.24%
Day range:
$91.78 - $92.68
52-week range:
$40.93 - $101.28
Dividend yield:
1.2%
P/E ratio:
36.94x
P/S ratio:
2.29x
P/B ratio:
5.58x
Volume:
1.4M
Avg. volume:
807.7K
1-year change:
88%
Market cap:
$3.4B
Revenue:
$1.5B
EPS (TTM):
$2.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.1B $1.2B $1.5B $1.5B
Revenue Growth (YoY) -10.39% 5.54% 17.1% 18.06% 3.22%
 
Cost of Revenues $649.9M $647.4M $689.4M $784.8M $841.4M
Gross Profit $357.1M $415.4M $555.2M $684.5M $675.2M
Gross Profit Margin 35.46% 39.08% 44.61% 46.59% 44.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $265.9M $290.8M $343.8M $405.4M $455.6M
Other Inc / (Exp) -$89.2M $10.9M $23.4M $5.1M $15.9M
Operating Expenses $265.9M $290.8M $343.8M $405.4M $455.6M
Operating Income $91.2M $124.6M $211.3M $279M $219.6M
 
Net Interest Expenses $61.8M $53.8M $54M $60.9M $73M
EBT. Incl. Unusual Items -$59.8M $81.7M $180.7M $223.2M $162.5M
Earnings of Discontinued Ops. -- $42M -$1.5M -- --
Income Tax Expense -$13.4M $21.2M $47M $53.9M $39.6M
Net Income to Company -$32.7M $102.5M $132.2M $169.3M $123M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$46.4M $102.5M $132.2M $169.3M $123M
 
Basic EPS (Cont. Ops) -$0.91 $2.83 $3.68 $4.69 $3.39
Diluted EPS (Cont. Ops) -$0.91 $2.81 $3.66 $4.66 $3.37
Weighted Average Basic Share $36.1M $36.3M $35.9M $36.1M $36.3M
Weighted Average Diluted Share $36.1M $36.5M $36.1M $36.3M $36.5M
 
EBITDA $269.3M $398.4M $535.7M $672.5M $669.5M
EBIT $2M $135.5M $234.8M $284.1M $235.5M
 
Revenue (Reported) $1B $1.1B $1.2B $1.5B $1.5B
Operating Income (Reported) $91.2M $124.6M $211.3M $279M $219.6M
Operating Income (Adjusted) $2M $135.5M $234.8M $284.1M $235.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $240.4M $272.5M $322.5M $371.4M $319.5M
Revenue Growth (YoY) -15.91% 13.32% 18.36% 15.16% -13.98%
 
Cost of Revenues $157M $160.9M $181.1M $206.5M $195.9M
Gross Profit $83.4M $111.6M $141.4M $164.9M $123.6M
Gross Profit Margin 34.69% 40.95% 43.84% 44.4% 38.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.1M $78.3M $95.3M $114.3M $111.6M
Other Inc / (Exp) $715K $2.3M $2.4M $3M -$4.2M
Operating Expenses $68.1M $78.3M $95.3M $114.3M $111.6M
Operating Income $15.3M $33.3M $46M $50.6M $12M
 
Net Interest Expenses $13.4M $13.4M $13.7M $18.4M $16M
EBT. Incl. Unusual Items $2.5M $22.1M $34.7M $35.2M -$8.2M
Earnings of Discontinued Ops. $2.3M -- -- -- --
Income Tax Expense $684K $5.8M $9.1M $9.3M -$2M
Net Income to Company $4.2M $16.3M $25.7M $25.9M -$6.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M $16.3M $25.7M $25.9M -$6.2M
 
Basic EPS (Cont. Ops) $0.11 $0.45 $0.71 $0.72 -$0.17
Diluted EPS (Cont. Ops) $0.11 $0.45 $0.71 $0.71 -$0.17
Weighted Average Basic Share $36.2M $36.4M $36M $36.2M $36.4M
Weighted Average Diluted Share $36.4M $36.5M $36.4M $36.6M $36.4M
 
EBITDA $79.3M $103.4M $140.1M $158M $118.6M
EBIT $16M $35.6M $48.4M $53.6M $7.8M
 
Revenue (Reported) $240.4M $272.5M $322.5M $371.4M $319.5M
Operating Income (Reported) $15.3M $33.3M $46M $50.6M $12M
Operating Income (Adjusted) $16M $35.6M $48.4M $53.6M $7.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $1.1B $1.3B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $680.8M $651.3M $709.6M $810.1M $830.8M
Gross Profit $357.6M $443.5M $585M $707.9M $633.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $266M $300.9M $360.9M $424.4M $452.9M
Other Inc / (Exp) -$35.3M $12.5M $23.6M $5.7M $8.7M
Operating Expenses $266M $300.9M $360.9M $424.4M $452.9M
Operating Income $91.6M $142.6M $224.1M $283.6M $181.1M
 
Net Interest Expenses $59.2M $53.8M $54.3M $65.6M $70.6M
EBT. Incl. Unusual Items -$2.9M $101.3M $193.3M $223.7M $119.2M
Earnings of Discontinued Ops. $2.3M $39.7M -$1.5M -- --
Income Tax Expense -$199K $26.3M $50.3M $54.2M $28.3M
Net Income to Company $8.5M $114.7M $141.5M $169.5M $90.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$384K $114.7M $141.5M $169.5M $90.9M
 
Basic EPS (Cont. Ops) $0.23 $3.16 $3.90 $4.69 $2.51
Diluted EPS (Cont. Ops) $0.23 $3.14 $3.89 $4.67 $2.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $318.5M $422.6M $572.3M $690.4M $630.2M
EBIT $56.3M $155.1M $247.6M $289.2M $189.8M
 
Revenue (Reported) $1B $1.1B $1.3B $1.5B $1.5B
Operating Income (Reported) $91.6M $142.6M $224.1M $283.6M $181.1M
Operating Income (Adjusted) $56.3M $155.1M $247.6M $289.2M $189.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $240.4M $272.5M $322.5M $371.4M $319.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $157M $160.9M $181.1M $206.5M $195.9M
Gross Profit $83.4M $111.6M $141.4M $164.9M $123.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.1M $78.3M $95.3M $114.3M $111.6M
Other Inc / (Exp) $715K $2.3M $2.4M $3M -$4.2M
Operating Expenses $68.1M $78.3M $95.3M $114.3M $111.6M
Operating Income $15.3M $33.3M $46M $50.6M $12M
 
Net Interest Expenses $13.4M $13.4M $13.7M $18.4M $16M
EBT. Incl. Unusual Items $2.5M $22.1M $34.7M $35.2M -$8.2M
Earnings of Discontinued Ops. $2.3M -- -- -- --
Income Tax Expense $684K $5.8M $9.1M $9.3M -$2M
Net Income to Company $4.2M $16.3M $25.7M $25.9M -$6.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M $16.3M $25.7M $25.9M -$6.2M
 
Basic EPS (Cont. Ops) $0.11 $0.45 $0.71 $0.72 -$0.17
Diluted EPS (Cont. Ops) $0.11 $0.45 $0.71 $0.71 -$0.17
Weighted Average Basic Share $36.2M $36.4M $36M $36.2M $36.4M
Weighted Average Diluted Share $36.4M $36.5M $36.4M $36.6M $36.4M
 
EBITDA $79.3M $103.4M $140.1M $158M $118.6M
EBIT $16M $35.6M $48.4M $53.6M $7.8M
 
Revenue (Reported) $240.4M $272.5M $322.5M $371.4M $319.5M
Operating Income (Reported) $15.3M $33.3M $46M $50.6M $12M
Operating Income (Adjusted) $16M $35.6M $48.4M $53.6M $7.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $310.9M $357.3M $81.3M $8.5M $16.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $146.7M $151.8M $216.3M $239.3M --
Inventory $41.9M $75.3M $107.8M $98M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $624.7M $589.8M $414.5M $100.5M $9.9M
 
Property Plant And Equipment $1.3B $1.4B $1.7B $118.8M $142.9M
Long-Term Investments -- -- -- -- --
Goodwill $63.1M $63.1M $102.7M $108.2M $135.2M
Other Intangibles $29M $25M $32.6M $32.6M --
Other Long-Term Assets $10.3M $21.1M $21.5M $8.7M --
Total Assets $2B $2.1B $2.3B $2.6B $2.8B
 
Accounts Payable $75.3M $95.6M $129.5M $85.5M $45.1M
Accrued Expenses $40.7M $42.8M $50.3M $57.6M $54.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $23.8M -- -- -- --
Total Current Liabilities $164.9M $176.3M $200.4M $331.9M $304.1M
 
Long-Term Debt $1.2B $1.2B $1.2B $1.2B --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.8B $1.9B $2.1B $2.2B
 
Common Stock $401K $403K $405K -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $238.2M $303.4M $401M $685.9M $785.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $238.2M $303.4M $401M $534.3M $622.5M
 
Total Liabilities and Equity $2B $2.1B $2.3B $2.6B $2.8B
Cash and Short Terms $310.9M $357.3M $81.3M $8.5M $16.4M
Total Debt $1.2B $1.2B $1.2B $181.6M $199.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $322.5M $351.8M $89.9M $9.1M $10.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $155.8M $161.1M $216.7M $243.9M $213M
Inventory $156.1M $103.4M $194.9M $100.6M $12.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $634.5M $616.3M $501.5M $353.6M $236.2M
 
Property Plant And Equipment $1.3B $1.4B $1.8B $2.2B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $68.9M $63.1M $102.7M $125.6M $135.2M
Other Intangibles $28M $24M $30.9M $66.7M $60.8M
Other Long-Term Assets $17.6M $26.5M $27.5M $19.2M $21.7M
Total Assets $2.1B $2.1B $2.4B $2.8B $2.7B
 
Accounts Payable $151.7M $112.9M $195.3M $84.6M $45M
Accrued Expenses $76.7M $74.6M $81.3M $94.9M $88.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $239M $207M $277.5M $181.7M $134M
 
Long-Term Debt $1.2B $1.2B $1.3B $1.5B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.8B $2B $2.2B $2.1B
 
Common Stock $401K $403K $406K $410K $412K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $233.7M $311.2M $416.7M $550.7M $603.9M
 
Total Liabilities and Equity $2.1B $2.1B $2.4B $2.8B $2.7B
Cash and Short Terms $322.5M $351.8M $89.9M $9.1M $10.3M
Total Debt $1.2B $1.2B $1.3B $1.5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.7M $102.5M $132.2M $169.3M $123M
Depreciation & Amoritzation $267.3M $262.9M $301M $388.4M $434M
Stock-Based Compensation $4.4M $4.4M $7.3M $10M $11.2M
Change in Accounts Receivable $9.3M $2.9M -$59.8M -$26.9M -$1.5M
Change in Inventories -$9.5M -$56.5M -$75.4M -$76.9M $11.9M
Cash From Operations $286M $259.6M $313.2M $405.5M $495.6M
 
Capital Expenditures $135M $452.7M $515.9M $745.8M $451.3M
Cash Acquisitions -- -- -$135.7M -$31.3M -$157.8M
Cash From Investing $21.1M -$171M -$546.5M -$608.8M -$459M
 
Dividends Paid (Ex Special Dividend) -$39.6M -$39.7M -$39.9M -$40M -$40.2M
Special Dividend Paid
Long-Term Debt Issued $2.9B $1.4B $1.3B $1.8B $1.8B
Long-Term Debt Repaid -$2.9B -$1.4B -$1.3B -$1.6B -$1.8B
Repurchase of Common Stock -$1.4M -$2.1M -$1.7M -$6.1M -$5.8M
Other Financing Activities -$52.3M -$135K -- -$4.9M --
Cash From Financing -$10.5M -$42.2M -$42.7M $130.4M -$28.6M
 
Beginning Cash (CF) $14.2M $310.9M $357.3M $81.3M $8.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296.6M $46.4M -$276M -$72.8M $7.9M
Ending Cash (CF) $310.9M $357.3M $81.3M $8.5M $16.4M
 
Levered Free Cash Flow $151M -$193.1M -$202.6M -$340.3M $44.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.2M $16.3M $25.7M $25.9M -$6.2M
Depreciation & Amoritzation $63.3M $67.9M $91.6M $104.4M $110.8M
Stock-Based Compensation $1.6M $1.7M $3M $3.8M $2.8M
Change in Accounts Receivable $22.7M -$4.5M $7.5M $6.3M $35.8M
Change in Inventories -$99M -$59.7M -$138.1M -$34M $13K
Cash From Operations $46.9M $38.5M $43.2M $83.4M $97.8M
 
Capital Expenditures $63.6M $55M $89M $70.2M $30M
Cash Acquisitions -- -- -- -$121.6M --
Cash From Investing -$24.7M -$33.7M -$56.4M -$142.3M -$3.6M
 
Dividends Paid (Ex Special Dividend) -$9.9M -$9.9M -$10M -$10M -$10.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $307.3M $284.2M $408.3M $587.6M $291.2M
Long-Term Debt Repaid -$307.4M -$284.2M -$368.3M -$514.7M -$376.2M
Repurchase of Common Stock -$435K -$343K -$3.2M -$3.4M -$5.3M
Other Financing Activities -$136K -- -$4.9M -- --
Cash From Financing -$10.6M -$10.3M $21.8M $59.5M -$100.3M
 
Beginning Cash (CF) $310.9M $357.3M $81.3M $8.5M $16.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M -$5.5M $8.6M $576K -$6.1M
Ending Cash (CF) $322.5M $351.8M $89.9M $9.1M $10.3M
 
Levered Free Cash Flow -$16.7M -$16.6M -$45.7M $13.2M $67.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.5M $114.7M $141.5M $169.5M $90.9M
Depreciation & Amoritzation $262.2M $267.5M $324.7M $401.2M $440.4M
Stock-Based Compensation $4.3M $4.5M $8.6M $10.8M $10.3M
Change in Accounts Receivable $10.9M -$24.3M -$47.8M -$28.1M $28M
Change in Inventories -$75.2M -$17.2M -$153.9M $27.3M $45.9M
Cash From Operations $298.5M $251.1M $318M $445.6M $510.1M
 
Capital Expenditures $168.8M $444.1M $549.8M $727.1M $411.1M
Cash Acquisitions -- -- -- -$152.8M -$36.2M
Cash From Investing -$9.7M -$180M -$569.3M -$694.6M -$320.3M
 
Dividends Paid (Ex Special Dividend) -$39.7M -$39.8M -$39.9M -$40.1M -$40.2M
Special Dividend Paid
Long-Term Debt Issued $3B $1.4B $1.4B $2B $1.5B
Long-Term Debt Repaid -$2.8B -$1.4B -$1.4B -$1.8B -$1.6B
Repurchase of Common Stock -$1.4M -$2M -$4.6M -$6.2M -$7.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $21.3M -$41.9M -$10.6M $168.1M -$188.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $310.1M $29.3M -$261.9M -$80.9M $1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $129.7M -$193M -$231.8M -$281.5M $99M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.2M $16.3M $25.7M $25.9M -$6.2M
Depreciation & Amoritzation $63.3M $67.9M $91.6M $104.4M $110.8M
Stock-Based Compensation $1.6M $1.7M $3M $3.8M $2.8M
Change in Accounts Receivable $22.7M -$4.5M $7.5M $6.3M $35.8M
Change in Inventories -$99M -$59.7M -$138.1M -$34M $13K
Cash From Operations $46.9M $38.5M $43.2M $83.4M $97.8M
 
Capital Expenditures $63.6M $55M $89M $70.2M $30M
Cash Acquisitions -- -- -- -$121.6M --
Cash From Investing -$24.7M -$33.7M -$56.4M -$142.3M -$3.6M
 
Dividends Paid (Ex Special Dividend) -$9.9M -$9.9M -$10M -$10M -$10.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $307.3M $284.2M $408.3M $587.6M $291.2M
Long-Term Debt Repaid -$307.4M -$284.2M -$368.3M -$514.7M -$376.2M
Repurchase of Common Stock -$435K -$343K -$3.2M -$3.4M -$5.3M
Other Financing Activities -$136K -- -$4.9M -- --
Cash From Financing -$10.6M -$10.3M $21.8M $59.5M -$100.3M
 
Beginning Cash (CF) $310.9M $357.3M $81.3M $8.5M $16.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M -$5.5M $8.6M $576K -$6.1M
Ending Cash (CF) $322.5M $351.8M $89.9M $9.1M $10.3M
 
Levered Free Cash Flow -$16.7M -$16.6M -$45.7M $13.2M $67.8M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock