Financhill
Sell
34

HE Quote, Financials, Valuation and Earnings

Last price:
$9.08
Seasonality move :
0.24%
Day range:
$9.00 - $9.26
52-week range:
$7.61 - $18.19
Dividend yield:
0%
P/E ratio:
6.06x
P/S ratio:
0.27x
P/B ratio:
0.99x
Volume:
3M
Avg. volume:
2.9M
1-year change:
-38.94%
Market cap:
$1.6B
Revenue:
$3.7B
EPS (TTM):
-$11.83
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.9B $2.6B $2.9B $3.7B $3.7B
Revenue Growth (YoY) 0.46% -10.24% 10.49% 31.28% -1.6%
 
Cost of Revenues $2.5B $2.3B $2.5B $3.4B $3.3B
Gross Profit $348M $311.5M $386.1M $381.1M $352.6M
Gross Profit Margin 12.11% 12.07% 13.54% 10.18% 9.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.8M $14.8M $15.9M $23.1M $4.3M
Operating Expenses $12M $8.8M $9.5M $10.6M $15.2M
Operating Income $348M $311.5M $386.1M $381.1M $352.6M
 
Net Interest Expenses $86.4M $85.7M $91.1M $100M $111.2M
EBT. Incl. Unusual Items $271.4M $240.6M $310.9M $304.2M $245.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.6M $40.9M $62.8M $61.2M $44.6M
Net Income to Company $219.8M $199.7M $179.6M $190.9M $195.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $219.8M $199.7M $248.1M $243M $201.1M
 
Basic EPS (Cont. Ops) $2.00 $1.81 $2.25 $2.20 $1.82
Diluted EPS (Cont. Ops) $1.99 $1.81 $2.25 $2.20 $1.81
Weighted Average Basic Share $108.9M $109.1M $109.3M $109.4M $109.7M
Weighted Average Diluted Share $109.4M $109.4M $109.6M $109.8M $110M
 
EBITDA $636M $617.1M $653.2M $664.9M $636.2M
EBIT $357.9M $326.3M $402M $404.2M $366M
 
Revenue (Reported) $2.9B $2.6B $2.9B $3.7B $3.7B
Operating Income (Reported) $348M $311.5M $386.1M $381.1M $352.6M
Operating Income (Adjusted) $357.9M $326.3M $402M $404.2M $366M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $641.4M $756.9M $1B $901.9M $938.4M
Revenue Growth (YoY) -16.79% 18% 37.69% -13.46% 4.05%
 
Cost of Revenues $541.9M $659.6M $940.1M $826.8M $1.1B
Gross Profit $99.6M $97.3M $102.1M $75.1M -$126.5M
Gross Profit Margin 15.52% 12.86% 9.8% 8.33% -13.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2M $3.5M $3.6M $5.3M $4.4M
Operating Expenses $2.3M $2.4M $2.6M $4M $3.3M
Operating Income $99.6M $97.3M $102.1M $75.1M -$126.5M
 
Net Interest Expenses $21.3M $22.7M $25.8M $31.3M $27.1M
EBT. Incl. Unusual Items $79.5M $78.2M $79.9M $49.1M -$149.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14M $14.3M $17.4M $7.5M -$45.3M
Net Income to Company $65.5M $7.9M $19.2M $27M -$18.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.5M $63.9M $62.6M $41.6M -$103.9M
 
Basic EPS (Cont. Ops) $0.60 $0.58 $0.57 $0.37 -$0.91
Diluted EPS (Cont. Ops) $0.59 $0.58 $0.57 $0.37 -$0.91
Weighted Average Basic Share $109.2M $109.3M $109.5M $109.7M $114.4M
Weighted Average Diluted Share $109.3M $109.6M $109.7M $109.9M $114.4M
 
EBITDA $173.6M $149.2M $155.4M $127.9M -$68.7M
EBIT $100.8M $100.8M $105.7M $80.4M -$118.5M
 
Revenue (Reported) $641.4M $756.9M $1B $901.9M $938.4M
Operating Income (Reported) $99.6M $97.3M $102.1M $75.1M -$126.5M
Operating Income (Adjusted) $100.8M $100.8M $105.7M $80.4M -$118.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.7B $2.7B $3.5B $3.7B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.4B $3.1B $3.4B $5.4B
Gross Profit $331.6M $377.9M $376.9M $354.6M -$1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14.9M $14.2M $22.8M $18.7M $3.6M
Operating Expenses $9.2M $9.2M $10M $9.8M $9.3M
Operating Income $331.6M $377.9M $376.9M $355.8M -$1.7B
 
Net Interest Expenses $85.1M $89.6M $96.5M $115M $107.2M
EBT. Incl. Unusual Items $261.4M $302.5M $303.2M $259.4M -$1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.9M $58.4M $63M $49.7M -$473.2M
Net Income to Company $215.5M $188.1M $184.3M $186.4M -$1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $215.5M $244M $240.2M $209.7M -$1.3B
 
Basic EPS (Cont. Ops) $1.97 $2.21 $2.18 $1.89 -$11.83
Diluted EPS (Cont. Ops) $1.96 $2.21 $2.18 $1.89 -$11.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $635M $653.8M $656.7M $642.6M -$1.4B
EBIT $346.5M $392.1M $399.7M $374.4M -$1.7B
 
Revenue (Reported) $2.7B $2.7B $3.5B $3.7B $3.7B
Operating Income (Reported) $331.6M $377.9M $376.9M $355.8M -$1.7B
Operating Income (Adjusted) $346.5M $392.1M $399.7M $374.4M -$1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.1B $2.7B $2.7B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $2.4B $2.5B $4.5B
Gross Profit $230.8M $297.2M $288.1M $261.6M -$1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $12.9M $12.2M $19.1M $14.6M $13.9M
Operating Expenses $6.6M $7M $7.4M $6.6M $5.3M
Operating Income $230.8M $297.2M $288.1M $262.7M -$1.8B
 
Net Interest Expenses $64.2M $68.1M $73.5M $88.6M $83.5M
EBT. Incl. Unusual Items $179.4M $241.3M $233.6M $188.8M -$1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.7M $48.2M $48.4M $36.9M -$480.9M
Net Income to Company $148.8M $137.1M $141.8M $137.3M -$1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $148.8M $193.1M $185.2M $151.9M -$1.4B
 
Basic EPS (Cont. Ops) $1.36 $1.75 $1.68 $1.37 -$12.27
Diluted EPS (Cont. Ops) $1.35 $1.75 $1.68 $1.37 -$12.27
Weighted Average Basic Share $327.4M $327.8M $328.3M $328.8M $334.9M
Weighted Average Diluted Share $328M $328.6M $329M $329.5M $335.1M
 
EBITDA $461.9M $498.6M $502.1M $479.8M -$1.5B
EBIT $243.7M $309.4M $307.1M $277.4M -$1.7B
 
Revenue (Reported) $1.9B $2.1B $2.7B $2.7B $2.7B
Operating Income (Reported) $230.8M $297.2M $288.1M $262.7M -$1.8B
Operating Income (Adjusted) $243.7M $309.4M $307.1M $277.4M -$1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $196.8M $341.4M $305.6M $199.9M $679.5M
Short Term Investments $1.2B $2B -- $1.4B $1.1B
Accounts Receivable, Net $300.8M $281.2M $344.2M $511.9M $575.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.8B $7.9B $5.8B $8.1B $8.5B
 
Property Plant And Equipment $5.3B $5.4B $5.5B $5.8B $6.2B
Long-Term Investments $147.9M $235.6M $3.1B $1.3B $1.2B
Goodwill $82.2M $82.2M $82.2M $82.2M $82.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $649.9M $629.1M $747.5M $824.5M $878M
Total Assets $13.7B $15B $15.8B $16.3B $17.2B
 
Accounts Payable $220.6M $182.3M $205.5M $251.5M $247.5M
Accrued Expenses $24.9M $23.5M $19.9M $21.3M $51.2M
Current Portion Of Long-Term Debt $185.7M $129.4M $54M $172.6M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $431.3M $335.3M $279.4M $445.4M $298.7M
 
Long-Term Debt $2.1B $2.2B $2.4B $3.1B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $12.7B $13.4B $14.1B $14.9B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -$1.6M -$3.4M -$3.6M $2M $1.6M
Common Equity $2.3B $2.3B $2.4B $2.2B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $2.3B $2.4B $2.2B $2.3B
 
Total Liabilities and Equity $13.7B $15B $15.8B $16.3B $17.2B
Cash and Short Terms $1.4B $2.3B $305.6M $1.6B $1.8B
Total Debt $2.3B $2.3B $2.5B $3.3B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $193.1M $227.9M $175.3M $667.1M $1.2B
Short Term Investments $1.7B $2.6B $2.2B -- $1.1B
Accounts Receivable, Net $276.3M $331.8M $519.8M $540.1M $526.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.6B $8.3B $8.6B $7.3B $8.8B
 
Property Plant And Equipment $5.4B $5.5B $5.7B $6B $6.4B
Long-Term Investments $144.8M $501.9M $525.9M $2.5B $1.2B
Goodwill $82.2M $82.2M $82.2M $82.2M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $591.3M $691.9M $887M $826M $1.1B
Total Assets $14.5B $15.8B $16.3B $17B $17.7B
 
Accounts Payable $158.3M $195.2M $213.6M $256.3M $255.6M
Accrued Expenses $34.3M $33.3M $36.2M $57.9M $50.1M
Current Portion Of Long-Term Debt $137.8M $92.2M $171.1M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $330.3M $320.8M $420.9M $314.2M $305.7M
 
Long-Term Debt $2.2B $2.4B $2.8B $3.7B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $13.4B $14.1B $14.8B $16.2B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $2.3B
Other Common Equity Adj -$719K -$40.1M $2.9M $1.2M $1.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $2.4B $2.2B $2.2B $1.6B
 
Total Liabilities and Equity $14.5B $15.8B $16.3B $17B $17.7B
Cash and Short Terms $1.9B $2.8B $2.4B $667.1M $2.2B
Total Debt $2.4B $2.5B $3B $3.7B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $219.8M $199.7M $179.6M $190.9M $195.9M
Depreciation & Amoritzation $278.1M $290.8M $251.2M $260.7M $270.2M
Stock-Based Compensation $10M $5.8M -- -- --
Change in Accounts Receivable $23.9M $2.5M -$77.6M -$145.8M -$68.1M
Change in Inventories -$11.5M $34.2M -$50.4M -$95.1M $8.4M
Cash From Operations $512.5M $429.4M $273.1M $327.9M $474.4M
 
Capital Expenditures $457.5M $383.9M $292M $329.5M $438.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$541.7M -$1.4B -$286M -$324.1M -$432.6M
 
Dividends Paid (Ex Special Dividend) -$141.4M -$146M -$113.7M -$127.9M -$131M
Special Dividend Paid
Long-Term Debt Issued $456.1M $611M $115M $148M $350M
Long-Term Debt Repaid -$337.3M -$455.6M -$50M -$52.7M -$191.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $110.2M $1.1B -$941K -$364K -$843K
Cash From Financing $87.7M $1.1B $4.8M -$19.9M $27.1M
 
Beginning Cash (CF) $169.2M $227.7M $63.3M $55.3M $39.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.5M $131.3M -$8.1M -$16M $68.8M
Ending Cash (CF) $196.8M $341.4M $52.2M $39.2M $106.1M
 
Levered Free Cash Flow $55M $45.5M -$18.9M -$1.5M $35.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $65.5M $7.9M $19.2M $27M -$18.8M
Depreciation & Amoritzation $72.8M $48.4M $49.7M $47.6M $49.8M
Stock-Based Compensation $1.4M -$5.5M -$5.6M -$5.9M -$3.1M
Change in Accounts Receivable -$12.2M -$19.2M -$54M -$134.7M -$51M
Change in Inventories $316K -$4.5M -$11.5M -$17.5M $37.1M
Cash From Operations $114.9M $80.7M $49.5M $34.5M $129.2M
 
Capital Expenditures $98.4M $55.3M $78.1M $98.6M $64.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$515.4M $573.8M $277.9M -$46.4M -$275.1M
 
Dividends Paid (Ex Special Dividend) -$36.5M -$10M -$18.4M -$18.4M -$26.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M -$147.7M -$230.6M -$965M -$324.7M
Long-Term Debt Repaid $25.6M $67M $14.8M $1.1B $554M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.6M -$483.4M -$78.2M $107.9M $112.4M
Cash From Financing $11.6M -$574.1M -$215M $135.1M $315.2M
 
Beginning Cash (CF) $574.5M $247.4M $159.7M $314.3M $550.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$388.9M $80.4M $112.5M $123.2M $169.3M
Ending Cash (CF) $193.1M $36.5M $21.3M $274.9M $147.6M
 
Levered Free Cash Flow $16.5M $25.3M -$28.6M -$64.1M $64.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $215.5M $188.1M $184.3M $186.4M -$1.2B
Depreciation & Amoritzation $288.5M $261.7M $257M $268.2M $279M
Stock-Based Compensation $7.3M $361K -- -- --
Change in Accounts Receivable $24.5M -$69.8M -$172.1M -$21.2M $11.7M
Change in Inventories $23.8M -$45.9M -$133.5M $55M $29.2M
Cash From Operations $483.3M $315.4M $199M $609.9M $390.9M
 
Capital Expenditures $421.4M $291.5M $314.1M $438.1M $348.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$466.6M -$307.5M -$434.2M -$344.9M
 
Dividends Paid (Ex Special Dividend) -$144.8M -$121.8M -$124.3M -$130.2M -$60.2M
Special Dividend Paid
Long-Term Debt Issued $667.7M $159.1M $60M $438M --
Long-Term Debt Repaid -$524M -$114.6M -$266K -$54.6M -$194.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $868.7M $352M -$257K -$949K -$6.1M
Cash From Financing $867.6M $274.6M $87M $79.9M -$173.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M $123.4M -$21.5M $255.6M -$127.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $61.9M $23.9M -$115.1M $171.8M $42.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $148.8M $137.1M $141.8M $137.3M -$1.3B
Depreciation & Amoritzation $218.3M $189.2M $195M $202.4M $211.3M
Stock-Based Compensation $5.4M -- -- $0 -$0
Change in Accounts Receivable $11.3M -$61.1M -$155.7M -$31.1M $48.7M
Change in Inventories $31.9M -$48.2M -$131.3M $18.8M $39.6M
Cash From Operations $312.3M $198.3M $124.2M $406.1M $322.6M
 
Capital Expenditures $296.2M $203.7M $225.9M $334.5M $244.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$197.6M -$219.1M -$329.3M -$241.6M
 
Dividends Paid (Ex Special Dividend) -$109.5M -$85.3M -$95.9M -$98.2M -$27.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $566.9M $115M $60M $350M --
Long-Term Debt Repaid -$391M -$50M -$266K -$2.2M -$5.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $753.3M -$942K -$258K -$843K -$6.1M
Cash From Financing $819.7M -$21.2M $61M $160.8M -$39.5M
 
Beginning Cash (CF) $1B $884M $772.8M $834.5M $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.7M -$20.5M -$34M $237.6M $41.5M
Ending Cash (CF) $1B $561.5M $482.7M $904.5M $1.2B
 
Levered Free Cash Flow $16.1M -$5.5M -$101.7M $71.6M $78.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock