Financhill
Sell
47

H Quote, Financials, Valuation and Earnings

Last price:
$165.45
Seasonality move :
0.51%
Day range:
$164.98 - $172.02
52-week range:
$102.43 - $180.53
Dividend yield:
0.36%
P/E ratio:
36.79x
P/S ratio:
2.22x
P/B ratio:
4.69x
Volume:
968.2K
Avg. volume:
862.5K
1-year change:
12.22%
Market cap:
$15.6B
Revenue:
$6.7B
EPS (TTM):
-$0.92
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.1B $5.8B $6.7B $6.7B --
Revenue Growth (YoY) 45.96% 89.39% 15.58% -0.37% --
 
Cost of Revenues $2.9B $5B $5.7B $5.7B --
Gross Profit $158M $787M $975M $1B --
Gross Profit Margin 5.15% 13.53% 14.51% 15.13% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $430M $42M $50M $1.2B --
Operating Expenses -$88M $501M $573M $545M --
Operating Income $246M $286M $402M $468M --
 
Net Interest Expenses $156M $145M $140M $175M --
EBT. Incl. Unusual Items $44M $363M $310M $1.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $266M -$92M $90M $267M --
Net Income to Company -$222M $455M $220M $1.3B --
 
Minority Interest in Earnings $3M $3M $3M $279M --
Net Income to Common Excl Extra Items -$219M $458M $223M $1.6B --
 
Basic EPS (Cont. Ops) -$2.14 $4.17 $2.10 $12.99 --
Diluted EPS (Cont. Ops) -$2.14 $4.09 $2.04 $12.65 --
Weighted Average Basic Share $104M $109.1M $104.9M $99.8M --
Weighted Average Diluted Share $104M $111.3M $107.7M $102.4M --
 
EBITDA $122M $712M $799M $801M --
EBIT -$188M $286M $402M $468M --
 
Revenue (Reported) $3.1B $5.8B $6.7B $6.7B --
Operating Income (Reported) $246M $286M $402M $468M --
Operating Income (Adjusted) -$188M $286M $402M $468M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $850M $1.5B $1.6B $1.6B $1.8B
Revenue Growth (YoY) 103.84% 79.88% 5.49% 2.11% 9.78%
 
Cost of Revenues $775M $1.3B $1.4B $1.4B $1.6B
Gross Profit $75M $241M $230M $248M $258M
Gross Profit Margin 8.82% 15.76% 14.26% 15.06% 14.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $284M -$58M $4M $507M --
Operating Expenses $57M $119M $137M $108M $150M
Operating Income $18M $122M $93M $140M $108M
 
Net Interest Expenses $39M $36M $36M $50M $89M
EBT. Incl. Unusual Items $258M $63M $101M $608M -$17M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $138M $35M $33M $137M $33M
Net Income to Company $120M $28M $68M $471M -$50M
 
Minority Interest in Earnings $3M $3M $3M $3M -$1M
Net Income to Common Excl Extra Items $123M $31M $71M $474M -$50M
 
Basic EPS (Cont. Ops) $1.17 $0.26 $0.65 $4.75 -$0.51
Diluted EPS (Cont. Ops) $1.15 $0.25 $0.64 $4.63 -$0.51
Weighted Average Basic Share $102.3M $109.1M $104.3M $99.1M $95.5M
Weighted Average Diluted Share $104M $111M $106.9M $101.7M $95.5M
 
EBITDA $89M $218M $193M $221M $191M
EBIT $18M $122M $93M $140M $108M
 
Revenue (Reported) $850M $1.5B $1.6B $1.6B $1.8B
Operating Income (Reported) $18M $122M $93M $140M $108M
Operating Income (Adjusted) $18M $122M $93M $140M $108M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $5.3B $7.1B $6.8B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $4.7B $5.6B $5.8B $6B
Gross Profit $426M $634M $1.4B $980M $951M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $447M $12M $13M $1.3B --
Operating Expenses $304M $454M $614M $565M $585M
Operating Income $122M $180M $815M $415M $366M
 
Net Interest Expenses $169M $149M $132M $173M $274M
EBT. Incl. Unusual Items -$126M $202M $360M $1.6B $25M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $270M $70M -$128M $242M $111M
Net Income to Company -$396M $132M $488M $1.4B -$86M
 
Minority Interest in Earnings $12M $12M $12M $12M $281M
Net Income to Common Excl Extra Items -$384M $144M $500M $1.4B $193M
 
Basic EPS (Cont. Ops) -$3.91 $1.20 $4.58 $13.63 -$0.92
Diluted EPS (Cont. Ops) -$3.93 $1.17 $4.49 $13.27 -$0.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $418M $591M $1.2B $772M $687M
EBIT $122M $180M $815M $415M $366M
 
Revenue (Reported) $2.9B $5.3B $7.1B $6.8B $7B
Operating Income (Reported) $122M $180M $815M $415M $366M
Operating Income (Adjusted) $122M $180M $815M $415M $366M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $4.2B $5.5B $5.1B $5.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4.3B $4.3B $4.6B --
Gross Profit $543M $1.2B $756M $716M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $48M $25M $1.3B -$74M --
Operating Expenses $333M $446M $397M $433M --
Operating Income $210M $739M $359M $283M --
 
Net Interest Expenses $111M $98M $131M $227M --
EBT. Incl. Unusual Items $304M $301M $1.6B $73M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143M $107M $259M $103M --
Net Income to Company $161M $194M $1.4B -$30M --
 
Minority Interest in Earnings $9M $9M $9M $2M --
Net Income to Common Excl Extra Items $170M $203M $1.4B -$30M --
 
Basic EPS (Cont. Ops) $1.47 $1.84 $13.38 -$0.34 --
Diluted EPS (Cont. Ops) $1.43 $1.80 $13.02 -$0.34 --
Weighted Average Basic Share $329.2M $316.3M $303M $287.1M --
Weighted Average Diluted Share $333.1M $323.8M $311.3M $289.2M --
 
EBITDA $530M $1B $616M $528M --
EBIT $210M $739M $359M $283M --
 
Revenue (Reported) $4.2B $5.5B $5.1B $5.4B --
Operating Income (Reported) $210M $739M $359M $283M --
Operating Income (Adjusted) $210M $739M $359M $283M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.2B $1.2B $930M $1.4B $814M
Short Term Investments $227M $158M $15M $372M --
Accounts Receivable, Net $633M $834M $883M $1.1B --
Inventory $10M $9M $9M $8M --
Prepaid Expenses $26M $39M $51M $46M --
Other Current Assets $149M $180M $195M $174M --
Total Current Assets $2.1B $2.3B $2.1B $2.7B --
 
Property Plant And Equipment $446M $385M $369M $328M --
Long-Term Investments $1B $870M $957M $844M --
Goodwill $3B $3.1B $3.2B $2.5B --
Other Intangibles $2B $1.7B $1.7B $2.2B --
Other Long-Term Assets $1.3B $1.3B $1.5B $1.7B --
Total Assets $12.6B $12.3B $12.8B $13.3B --
 
Accounts Payable $523M $500M $493M $475M --
Accrued Expenses $299M $415M $468M $565M --
Current Portion Of Long-Term Debt $10M $660M $751M $456M --
Current Portion Of Capital Lease Obligations $35M $39M $41M $33M --
Other Current Liabilities -- -- $17M -- --
Total Current Liabilities $2.2B $3.3B $3.6B $3.3B --
 
Long-Term Debt $4.3B $2.8B $2.6B $3.6B --
Capital Leases -- -- -- -- --
Total Liabilities $9B $8.6B $9.3B $9.5B --
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$245M -$242M -$175M -$269M --
Common Equity $3.6B $3.7B $3.6B $3.5B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $3M $3M $279M --
Total Equity $3.6B $3.7B $3.6B $3.8B --
 
Total Liabilities and Equity $12.6B $12.3B $12.8B $13.3B --
Cash and Short Terms $1.2B $1.2B $930M $1.4B --
Total Debt $4.3B $3.4B $3.3B $4B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.8B $1.7B $740M $1.1B $750M
Short Term Investments $357M $151M $26M $39M --
Accounts Receivable, Net $373M $702M $762M $960M --
Inventory $9M $9M $10M $8M $9M
Prepaid Expenses $8M $35M $56M $50M --
Other Current Assets $59M $128M $183M $155M --
Total Current Assets $3.2B $2.6B $1.8B $2.3B $2.1B
 
Property Plant And Equipment $455M $370M $366M $339M $339M
Long-Term Investments $1B $868M $949M $1.4B $1.3B
Goodwill $288M $3.1B $3.2B $2.3B --
Other Intangibles $363M $1.7B $1.7B $1.5B --
Other Long-Term Assets $1.2B $1.2B $1.4B $1.6B --
Total Assets $9.5B $12.4B $12.3B $11.9B $15.7B
 
Accounts Payable $109M $402M $369M $346M --
Accrued Expenses $305M $445M $461M $617M --
Current Portion Of Long-Term Debt $10M $654M $6M $455M --
Current Portion Of Capital Lease Obligations $30M $36M $40M $34M --
Other Current Liabilities -- $6M -- -- --
Total Current Liabilities $876M $3B $2.4B $2.9B $3.1B
 
Long-Term Debt $3.3B $3.4B $3.3B $2.9B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $9B $8.7B $8.2B $11.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$241M -$290M -$224M -$190M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $3M $3M $3M $324M
Total Equity $3.6B $3.4B $3.6B $3.7B $3.8B
 
Total Liabilities and Equity $9.5B $12.4B $12.3B $11.9B $15.7B
Cash and Short Terms $2.8B $1.7B $740M $1.1B $750M
Total Debt $3.3B $4.1B $3.3B $3.4B $6.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$222M $455M $220M $1.3B --
Depreciation & Amoritzation $337M $461M $439M $369M --
Stock-Based Compensation $59M $61M $75M $64M $74M
Change in Accounts Receivable -$85M -$209M -- -$15M $58M
Change in Inventories -- -- -- -- --
Cash From Operations $315M $674M $797M $636M --
 
Capital Expenditures $111M $201M $198M $170M --
Cash Acquisitions $2.9B $174M $175M $609M --
Cash From Investing -$1.8B $408M -$365M $81M --
 
Dividends Paid (Ex Special Dividend) -- -- $47M $60M --
Special Dividend Paid
Long-Term Debt Issued $1.9B -- $596M $1.4B --
Long-Term Debt Repaid -$1.2B -$711M -$660M -$750M --
Repurchase of Common Stock -- $369M $453M $1.2B $293M
Other Financing Activities -$18M -$26M -$14M -$42M --
Cash From Financing $1.3B -$1.1B -$578M -$618M --
 
Beginning Cash (CF) $1B $1B $915M $1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$172M $2M -$148M $96M --
Ending Cash (CF) $842M $1.1B $765M $1.1B --
 
Levered Free Cash Flow $204M $473M $599M $466M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $120M $28M $68M $471M -$50M
Depreciation & Amoritzation $77M $104M $109M $90M $91M
Stock-Based Compensation $8M $3M $14M $9M $15M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $267M $18M $55M -$15M -$20M
 
Capital Expenditures $28M $38M $54M $43M $69M
Cash Acquisitions $7M $135M -- -- $7M
Cash From Investing $691M $229M -$66M $1.3B -$67M
 
Dividends Paid (Ex Special Dividend) -- -- $16M $15M $15M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $596M -- --
Long-Term Debt Repaid -$256M -$1M -$639M -$747M --
Repurchase of Common Stock -- $162M $144M $657M $30M
Other Financing Activities -$3M -- -- -$2M --
Cash From Financing $316M -$163M -$203M -$1.4B -$69M
 
Beginning Cash (CF) $2.4B $1.6B $714M $1.1B $698M
Foreign Exchange Rate Adjustment $4M $15M $1M -$7M $3M
Additions / Reductions $1.3B $99M -$213M -$160M -$153M
Ending Cash (CF) $3.7B $1.7B $502M $937M $548M
 
Levered Free Cash Flow $239M -$20M $1M -$58M -$89M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$396M $132M $488M $1.4B -$86M
Depreciation & Amoritzation $324M $443M $441M $399M $354M
Stock-Based Compensation $53M $57M $74M $70M $70M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $61M $507M $699M $772M $251M
 
Capital Expenditures $83M $188M $193M $183M $194M
Cash Acquisitions $237M $2.9B $175M $28M $1.9B
Cash From Investing $320M -$2.1B -$318M $922M -$2.1B
 
Dividends Paid (Ex Special Dividend) -- -- $32M $61M $57M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $830M --
Long-Term Debt Repaid -- -$977M -$1.4B -$750M --
Repurchase of Common Stock -- $263M $464M $1.3B $190M
Other Financing Activities -$18M -$26M -$14M -$41M --
Cash From Financing $298M $691M -$1.3B -$1.3B $1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $671M -$864M -$899M $390M -$410M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$22M $319M $506M $589M $57M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $161M $194M $1.4B -$30M --
Depreciation & Amoritzation $345M $325M $285M $270M --
Stock-Based Compensation $47M $60M $55M $61M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $401M $426M $401M $16M --
 
Capital Expenditures $142M $134M $119M $143M --
Cash Acquisitions $174M $175M $28M $1.3B --
Cash From Investing $422M -$304M $983M -$1.2B --
 
Dividends Paid (Ex Special Dividend) -- $32M $46M $43M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $596M $830M $2.7B --
Long-Term Debt Repaid -$17M -$659M -$749M -$1.5B --
Repurchase of Common Stock $263M $358M $1.2B $179M --
Other Financing Activities -$25M -$13M -$40M -$44M --
Cash From Financing -$297M -$466M -$1.2B $867M --
 
Beginning Cash (CF) $4.1B $2.6B $3.1B $3.3B --
Foreign Exchange Rate Adjustment $26M -$5M -$11M -$13M --
Additions / Reductions $552M -$349M $189M -$317M --
Ending Cash (CF) $4.7B $2.3B $3.3B $3B --
 
Levered Free Cash Flow $259M $292M $282M -$127M --

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

GET BETTER TRADE IDEAS

Popular

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Is Sandisk The Next Big Memory Stock?
Is Sandisk The Next Big Memory Stock?

Computer memory manufacturer Sandisk (NASDAQ:SNDK) has quietly been one of…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock