Financhill
Buy
62

HFWA Quote, Financials, Valuation and Earnings

Last price:
$27.72
Seasonality move :
-1.81%
Day range:
$27.49 - $28.16
52-week range:
$19.84 - $28.44
Dividend yield:
3.45%
P/E ratio:
14.15x
P/S ratio:
2.85x
P/B ratio:
1.02x
Volume:
241.1K
Avg. volume:
266.5K
1-year change:
10.85%
Market cap:
$944.2M
Revenue:
$336M
EPS (TTM):
$1.96
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $247.2M $257M $303.1M $317.2M $336M
Revenue Growth (YoY) -1.53% 3.97% 17.93% 4.64% 5.92%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $29K -$256K -$12.2M -$22.7M --
Operating Expenses -$120.3M -$99.4M -$72.9M -$52.3M -$78.6M
Operating Income $120.3M $99.4M $72.9M $52.3M $78.6M
 
Net Interest Expenses $742K $1.2M $19.8M $25.3M $10.5M
EBT. Incl. Unusual Items $120.5M $99.4M $72.9M $52.3M $78.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $17.6M $11.2M $9M $11.1M
Net Income to Company $98M $81.9M $61.8M $43.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $98M $81.9M $61.8M $43.3M $67.5M
 
Basic EPS (Cont. Ops) $2.75 $2.33 $1.76 $1.26 $1.99
Diluted EPS (Cont. Ops) $2.73 $2.31 $1.75 $1.24 $1.96
Weighted Average Basic Share $35.7M $35.1M $35M $34.5M $34M
Weighted Average Diluted Share $36M $35.5M $35.3M $34.9M $34.5M
 
EBITDA $108.9M $110.6M $137.8M $155.8M --
EBIT $127.5M $107.5M $132.2M $152.6M $168.4M
 
Revenue (Reported) $247.2M $257M $303.1M $317.2M $336M
Operating Income (Reported) $120.3M $99.4M $72.9M $52.3M $78.6M
Operating Income (Adjusted) $127.5M $107.5M $132.2M $152.6M $168.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $59.4M $75M $71.1M $82.3M $86.8M
Revenue Growth (YoY) -9.91% 26.21% -5.18% 15.66% 5.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$256K -$10M -$3.9M --
Operating Expenses -$24.3M -$30.3M -$6.6M -$16.3M -$25.7M
Operating Income $24.3M $30.3M $6.6M $16.3M $25.7M
 
Net Interest Expenses $185K $416K $6M $5.2M $925K
EBT. Incl. Unusual Items $24.3M $27.9M $6.6M $16.3M $25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $5.3M $344K $4.4M $3.4M
Net Income to Company $19.4M $22.5M $6.2M $11.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.4M $22.5M $6.2M $11.9M $22.2M
 
Basic EPS (Cont. Ops) $0.55 $0.64 $0.18 $0.35 $0.65
Diluted EPS (Cont. Ops) $0.55 $0.64 $0.18 $0.35 $0.65
Weighted Average Basic Share $35.2M $35.1M $34.9M $34.1M $34M
Weighted Average Diluted Share $35.4M $35.5M $35.1M $34.6M $34.4M
 
EBITDA -- -- -- -- --
EBIT $26M $30.8M $27M $41.5M $46.2M
 
Revenue (Reported) $59.4M $75M $71.1M $82.3M $86.8M
Operating Income (Reported) $24.3M $30.3M $6.6M $16.3M $25.7M
Operating Income (Adjusted) $26M $30.8M $27M $41.5M $46.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $247.4M $259.4M $303.1M $317.2M $336M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $29K -$256K -$12.2M -$22.7M --
Operating Expenses -$120.5M -$101.8M -$72.9M -$52.3M -$78.6M
Operating Income $120.5M $101.8M $72.9M $52.3M $78.6M
 
Net Interest Expenses $742K $1.2M $19.9M $25.3M $10.5M
EBT. Incl. Unusual Items $120.5M $99.4M $72.9M $52.3M $78.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $17.6M $11.2M $9M $11.1M
Net Income to Company $98M $81.9M $61.8M $43.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $98M $81.9M $61.8M $43.3M $67.5M
 
Basic EPS (Cont. Ops) $2.74 $2.33 $1.76 $1.26 $1.99
Diluted EPS (Cont. Ops) $2.72 $2.31 $1.75 $1.24 $1.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $127.5M $107.5M $132.2M $152.6M $168.4M
 
Revenue (Reported) $247.4M $259.4M $303.1M $317.2M $336M
Operating Income (Reported) $120.5M $101.8M $72.9M $52.3M $78.6M
Operating Income (Adjusted) $127.5M $107.5M $132.2M $152.6M $168.4M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $259.4M $303.1M $317.2M $336M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$256K -$12.2M -$22.7M -$10.7M --
Operating Expenses -$101.8M -$72.9M -$52.3M -$78.6M --
Operating Income $101.8M $72.9M $52.3M $78.6M --
 
Net Interest Expenses $1.2M $19.9M $25.3M $10.5M --
EBT. Incl. Unusual Items $99.4M $72.9M $52.3M $78.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.6M $11.2M $9M $11.1M --
Net Income to Company $81.9M $61.8M $43.3M $26.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.9M $61.8M $43.3M $67.5M --
 
Basic EPS (Cont. Ops) $2.33 $1.76 $1.26 $1.99 --
Diluted EPS (Cont. Ops) $2.31 $1.75 $1.24 $1.96 --
Weighted Average Basic Share $140.4M $140.1M $137.9M $136M --
Weighted Average Diluted Share $141.8M $140.8M $139.4M $137.8M --
 
EBITDA $24.1M $32.9M $30.7M $40.6M --
EBIT $107.5M $132.2M $152.6M $168.4M --
 
Revenue (Reported) $259.4M $303.1M $317.2M $336M --
Operating Income (Reported) $101.8M $72.9M $52.3M $78.6M --
Operating Income (Adjusted) $107.5M $132.2M $152.6M $168.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $71.2M $74.3M $55.9M $58.8M $52.6M
Short Term Investments $894.3M $1.3B $1.1B $764.4M --
Accounts Receivable, Net $14.7M $18.5M $19.5M $19.5M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $122.1M $244.5M $136.6M $252.4M
 
Property Plant And Equipment $107M $99.6M $98.5M $94M $74.7M
Long-Term Investments $1.8B $269.4M $403.3M $103.7M $185.7M
Goodwill $240.9M $240.9M $240.9M $240.9M --
Other Intangibles $10M $7.2M $4.8M $3.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.4B $7B $7.2B $7.1B $7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.5B $5.3B $5.6B $4.7B $4.6B
 
Long-Term Debt $45.3M $41.1M $42.1M $41.3M $22.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $6.2B $6.3B $6.2B $6B
 
Common Stock $551.8M $552.4M $549.7M $531.7M $531.1M
Other Common Equity Adj $9.4M -$99.9M -$72.5M -$55.2M --
Common Equity $854.4M $797.9M $853.3M $863.5M $921.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $854.4M $797.9M $853.3M $863.5M $921.5M
 
Total Liabilities and Equity $7.4B $7B $7.2B $7.1B $7B
Cash and Short Terms $2.6B $1.4B $1.4B $881.5M --
Total Debt $45.3M $41.1M $42.1M $41.3M $22.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $71.2M $74.3M $55.9M $58.8M $52.6M
Short Term Investments $894.3M $1.3B $1.1B $764.4M --
Accounts Receivable, Net $14.7M $18.5M $19.5M $19.5M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $122.1M $244.5M $136.6M $252.4M
 
Property Plant And Equipment $107M $99.6M $98.5M $94M $74.7M
Long-Term Investments $1.8B $269.4M $403.3M $103.7M $185.7M
Goodwill $240.9M $240.9M $240.9M $240.9M --
Other Intangibles $10M $7.2M $4.8M $3.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.4B $7B $7.2B $7.1B $7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.5B $5.3B $5.6B $4.7B $4.6B
 
Long-Term Debt $45.3M $41.1M $42.1M $41.3M $22.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $6.2B $6.3B $6.2B $6B
 
Common Stock $551.8M $552.4M $549.7M $531.7M $531.1M
Other Common Equity Adj $9.4M -$99.9M -$72.5M -$55.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $854.4M $797.9M $853.3M $863.5M $921.5M
 
Total Liabilities and Equity $7.4B $7B $7.2B $7.1B $7B
Cash and Short Terms $2.6B $1.4B $1.4B $881.5M --
Total Debt $45.3M $41.1M $42.1M $41.3M $22.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $46.6M $98M $81.9M $61.8M $43.3M
Depreciation & Amoritzation -$87K -$18.6M $3.1M $5.6M $3.2M
Stock-Based Compensation $3.6M $3.7M $3.8M $4.3M $4.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $70.3M $69.5M $94.5M $109.5M $67.4M
 
Capital Expenditures $10.6M $13.2M $4.2M $11.8M $22M
Cash Acquisitions -- -- -- $13.8M --
Cash From Investing -$538.5M $163.8M -$1.2B -$93.4M -$78.4M
 
Dividends Paid (Ex Special Dividend) $28.9M $28.9M $29.5M $30.8M $31.8M
Special Dividend Paid
Long-Term Debt Issued $64M -- $50.1M $1.9B $1.5B
Long-Term Debt Repaid -$64M -- -$50.1M -$1.4B -$1.6B
Repurchase of Common Stock $19.1M $22.9M $3.2M $7M $22.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $983M $746.7M -$506.4M $105.3M -$86.5M
 
Beginning Cash (CF) $228.6M $743.3M $1.7B $103.6M $225M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $514.8M $980M -$1.6B $121.4M -$107.9M
Ending Cash (CF) $743.3M $1.7B $103.6M $225M $117.1M
 
Levered Free Cash Flow $59.7M $56.3M $90.2M $97.8M $45.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $19.4M $22.5M $6.2M $11.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $904K $998K $1.1M $1.1M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $18.9M $32M $31M $23.6M --
 
Capital Expenditures $10.9M $1.8M $2.5M $19.3M --
Cash Acquisitions -- -- $13.8M -- --
Cash From Investing -$94M -$21.6M -$42.8M -$36.5M --
 
Dividends Paid (Ex Special Dividend) $7.4M $7.4M $7.7M $7.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$10K $50M $100M $139M --
Long-Term Debt Repaid $10K -$50M -$50M -$138M --
Repurchase of Common Stock $1.5M $20K $25K $4.4M --
Other Financing Activities -- -- -- -- --
Cash From Financing $163.6M -$314.1M -$16.2M -$35.1M --
 
Beginning Cash (CF) $1.6B $407.3M $220.5M $175.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $88.6M -$303.7M $4.5M -$58.5M --
Ending Cash (CF) $1.7B $103.6M $225M $117.1M --
 
Levered Free Cash Flow $7.9M $30.2M $28.5M $4.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $98M $81.9M $61.8M $43.3M --
Depreciation & Amoritzation -$18.6M $3.1M $5.6M $3.2M --
Stock-Based Compensation $3.7M $3.8M $4.3M $4.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $69.5M $94.5M $109.5M $67.4M --
 
Capital Expenditures $13.2M $4.2M $11.8M $22M $3.5M
Cash Acquisitions -- -- $13.8M -- --
Cash From Investing $163.8M -$1.2B -$93.4M -$78.4M --
 
Dividends Paid (Ex Special Dividend) $28.9M $29.5M $30.8M $31.8M --
Special Dividend Paid
Long-Term Debt Issued -- $50.1M $1.9B $1.5B --
Long-Term Debt Repaid -- -$50.1M -$1.4B -$1.6B --
Repurchase of Common Stock $22.9M $3.2M $7M $22.4M --
Other Financing Activities -- -- -- -- --
Cash From Financing $746.7M -$506.4M $105.3M -$86.5M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $980M -$1.6B $121.4M -$107.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $56.3M $90.2M $97.8M $45.5M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $81.9M $61.8M $43.3M $26.1M --
Depreciation & Amoritzation -$868K $1.4M $975K $1.2M --
Stock-Based Compensation $3.8M $4.3M $4.3M $3.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $94.5M $109.5M $67.4M $66.8M --
 
Capital Expenditures $4.2M $11.8M $22M $3.5M --
Cash Acquisitions -- $13.8M -- -- --
Cash From Investing -$1.2B -$93.4M -$78.4M $163.7M --
 
Dividends Paid (Ex Special Dividend) $29.5M $30.8M $31.8M $24.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50.1M $1.9B $1.5B $306.5M --
Long-Term Debt Repaid -$50.1M -$1.4B -$1.6B -$426.3M --
Repurchase of Common Stock $3.2M $7M $22.4M $5.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$506.4M $105.3M -$86.5M -$102.1M --
 
Beginning Cash (CF) $4.7B $734M $703.9M $365.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6B $121.4M -$107.9M $128.4M --
Ending Cash (CF) $3.1B $855.3M $596.1M $502.8M --
 
Levered Free Cash Flow $90.2M $97.8M $45.5M $63.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock