Financhill
Sell
43

HI Quote, Financials, Valuation and Earnings

Last price:
$31.64
Seasonality move :
4.71%
Day range:
$31.60 - $31.69
52-week range:
$18.36 - $35.59
Dividend yield:
2.85%
P/E ratio:
34.24x
P/S ratio:
0.78x
P/B ratio:
1.69x
Volume:
696.4K
Avg. volume:
2.6M
1-year change:
-6.11%
Market cap:
$2.2B
Revenue:
$3.2B
EPS (TTM):
-$0.25
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $2.9B $2.3B $2.8B $3.2B
Revenue Growth (YoY) 39.24% 13.83% -19.19% 22.06% 12.65%
 
Cost of Revenues $1.8B $1.9B $1.6B $2B $2.2B
Gross Profit $744.9M $918M $710.8M $869.2M $969.5M
Gross Profit Margin 29.6% 32.04% 30.7% 30.76% 30.46%
 
R&D Expenses $18.6M $21.4M $19.8M $25.4M $36.7M
Selling, General & Admin $538.2M $526.4M $442.7M $574M $707.8M
Other Inc / (Exp) -$144.3M $55.9M -$3.1M -- -$264.2M
Operating Expenses $452M $486.3M $440M $569.6M $643.6M
Operating Income $292.9M $431.7M $270.8M $299.6M $325.9M
 
Net Interest Expenses $77.4M $77.6M $64.3M $77.7M $121.5M
EBT. Incl. Unusual Items -$18.5M $353.8M $199.7M $216.9M -$139.4M
Earnings of Discontinued Ops. -- -- $99.5M $462.6M $2.2M
Income Tax Expense $34.9M $98.6M $84M $102.8M $64.8M
Net Income to Company -$53.4M $255.2M $215.2M $576.7M -$202M
 
Minority Interest in Earnings $6.7M $5.3M $6.3M $7M $9M
Net Income to Common Excl Extra Items -$53.4M $255.2M $115.7M $114.1M -$204.2M
 
Basic EPS (Cont. Ops) -$0.82 $3.34 $2.91 $1.81 -$3.00
Diluted EPS (Cont. Ops) -$0.82 $3.31 $2.89 $1.81 -$3.00
Weighted Average Basic Share $73.4M $74.9M $71.7M $69.8M $70.4M
Weighted Average Diluted Share $73.4M $75.4M $72.2M $70.1M $70.4M
 
EBITDA $423.5M $546.8M $369.4M $425.2M $483.9M
EBIT $292.9M $431.7M $270.8M $299.6M $325.9M
 
Revenue (Reported) $2.5B $2.9B $2.3B $2.8B $3.2B
Operating Income (Reported) $292.9M $431.7M $270.8M $299.6M $325.9M
Operating Income (Adjusted) $292.9M $431.7M $270.8M $299.6M $325.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $695.1M $579.7M $716.4M $785.7M $599.3M
Revenue Growth (YoY) 14.42% -16.6% 23.58% 9.67% -23.72%
 
Cost of Revenues $476M $402.4M $490.6M $540.6M $419.2M
Gross Profit $219.1M $177.3M $225.8M $245.1M $180.1M
Gross Profit Margin 31.52% 30.59% 31.52% 31.2% 30.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.6M $111.6M $144.8M $174.2M $146.3M
Other Inc / (Exp) -$1.2M $1.2M -- -$291.9M -$1.5M
Operating Expenses $119.1M $102.3M $133.7M $151.1M $127.1M
Operating Income $100M $75M $92.1M $94M $53M
 
Net Interest Expenses $19M $17.5M $18.6M $32.2M $21.3M
EBT. Incl. Unusual Items $65.9M $51M $67.8M -$257.4M $10.6M
Earnings of Discontinued Ops. -- $19M $1M -- --
Income Tax Expense $24.4M $19.9M $23.8M -$10.5M $6.5M
Net Income to Company $41.5M $50.1M $45M -$246.9M $4.1M
 
Minority Interest in Earnings $1.1M $1.3M $1.7M $2M $2.2M
Net Income to Common Excl Extra Items $41.5M $31.1M $44M -$246.9M $4.1M
 
Basic EPS (Cont. Ops) $0.54 $0.68 $0.61 -$3.53 $0.03
Diluted EPS (Cont. Ops) $0.53 $0.68 $0.61 -$3.53 $0.03
Weighted Average Basic Share $75.5M $71.4M $70M $70.5M $70.8M
Weighted Average Diluted Share $76.2M $72M $70.3M $70.5M $70.8M
 
EBITDA $128.7M $99.2M $123.2M $132.7M $85.7M
EBIT $100M $75M $92.1M $94M $53M
 
Revenue (Reported) $695.1M $579.7M $716.4M $785.7M $599.3M
Operating Income (Reported) $100M $75M $92.1M $94M $53M
Operating Income (Adjusted) $100M $75M $92.1M $94M $53M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.8B $2.5B $2.7B $3.1B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.7B $1.9B $2.2B $2B
Gross Profit $909M $756M $815.1M $951.8M $866.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $522.5M $467.3M $542.6M $662.9M $690.1M
Other Inc / (Exp) $2.4M -$5.4M -$5.3M -$300.2M -$18.4M
Operating Expenses $483.3M $434.8M $503.7M $633M $615.5M
Operating Income $425.7M $321.2M $311.4M $318.8M $251.4M
 
Net Interest Expenses $81.8M $70.6M $78.6M $107.5M $98.3M
EBT. Incl. Unusual Items $296.1M $206.6M $207.7M -$143.3M $57.3M
Earnings of Discontinued Ops. -- $73.3M $487.6M $900K $2.5M
Income Tax Expense $103.3M $66.9M $79.8M $56.3M $68.3M
Net Income to Company $192.8M $213M $615.5M -$198.7M -$8.5M
 
Minority Interest in Earnings $5M $5.9M $7.2M $8.7M $9.5M
Net Income to Common Excl Extra Items $192.8M $139.7M $127.9M -$199.6M -$11M
 
Basic EPS (Cont. Ops) $2.49 $2.85 $2.40 -$2.97 -$0.25
Diluted EPS (Cont. Ops) $2.47 $2.82 $2.38 -$2.97 -$0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $544.2M $424.5M $428.7M $470M $395.4M
EBIT $425.7M $321.2M $311.4M $318.8M $251.4M
 
Revenue (Reported) $2.8B $2.5B $2.7B $3.1B $2.9B
Operating Income (Reported) $425.7M $321.2M $311.4M $318.8M $251.4M
Operating Income (Adjusted) $425.7M $321.2M $311.4M $318.8M $251.4M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Revenue $1.7B $2.1B $2.3B $2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.6B $1.4B --
Gross Profit $522.4M $626M $705.3M $602.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $337.1M $431.7M $513.5M $497.2M --
Other Inc / (Exp) $2.2M -- -$300.2M -$54.4M --
Operating Expenses $315.1M $401.2M $455.2M $428.8M --
Operating Income $207.3M $224.8M $250.1M $174.1M --
 
Net Interest Expenses $52.7M $63M $92.8M $69.6M --
EBT. Incl. Unusual Items $137.1M $145.1M -$215.1M -$18.4M --
Earnings of Discontinued Ops. $73.3M $461.4M -$300K -- --
Income Tax Expense $54.4M $50.2M $3.7M $7.2M --
Net Income to Company $156M $556.3M -$219.1M -$25.6M --
 
Minority Interest in Earnings $3.9M $4.8M $6.5M $7M --
Net Income to Common Excl Extra Items $82.7M $94.9M -$218.8M -$25.6M --
 
Basic EPS (Cont. Ops) $2.10 $1.58 -$3.20 -$0.46 --
Diluted EPS (Cont. Ops) $2.08 $1.57 -$3.20 -$0.46 --
Weighted Average Basic Share $217.2M $209.1M $211.2M $212.1M --
Weighted Average Diluted Share $219.2M $210.2M $211.7M $212.1M --
 
EBITDA $281.7M $317.9M $368.8M $278.9M --
EBIT $207.3M $224.8M $250.1M $174.1M --
 
Revenue (Reported) $1.7B $2.1B $2.3B $2B --
Operating Income (Reported) $207.3M $224.8M $250.1M $174.1M --
Operating Income (Adjusted) $207.3M $224.8M $250.1M $174.1M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $311.8M $447.4M $235.7M $250.2M $206.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $417.6M $445.4M $466.2M $658.9M $652.8M
Inventory $385.4M $411.6M $485.6M $592.6M $525.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $83.2M $131.4M $102.8M $113.2M $132.6M
Total Current Assets $1.4B $1.4B $1.4B $1.6B $1.5B
 
Property Plant And Equipment $468.6M $433.2M $319.8M $432M $485.3M
Long-Term Investments $2.6M $1.9M $5M $59.4M $30.8M
Goodwill $1.1B $1.2B $1.2B $2B $1.8B
Other Intangibles $960.7M $913.8M $808M $1.4B $1.3B
Other Long-Term Assets $50.6M $64.7M $185.7M $102.9M $121.9M
Total Assets $4B $4B $3.9B $5.5B $5.2B
 
Accounts Payable $271.6M $361.3M $371M $451.5M $444.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $259M $253.7M $319.5M $331.7M $286.5M
Total Current Liabilities $852.1M $1B $1.1B $1.3B $1.2B
 
Long-Term Debt $1.6B $1.3B $1.3B $2.1B $2B
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $2.8B $2.8B $3.9B $3.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$102.8M -$46.3M -$155.6M -$147.1M -$96.6M
Common Equity $1.1B $1.2B $1.1B $1.6B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.4M $22.6M $25.1M $32.6M $34.4M
Total Equity $1.1B $1.2B $1.1B $1.7B $1.5B
 
Total Liabilities and Equity $4B $4B $3.9B $5.5B $5.2B
Cash and Short Terms $311.8M $447.4M $235.7M $250.2M $206.3M
Total Debt $1.7B $1.3B $1.3B $2.1B $2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $477.7M $285.5M $291.3M $224.6M $169.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $417.8M $501.8M $598.7M $680.4M $580.2M
Inventory $410.9M $506.1M $568.4M $573.5M $386.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $75.1M $111.9M $125.7M $159.4M $157.1M
Total Current Assets $1.4B $1.4B $1.6B $1.6B $1.3B
 
Property Plant And Equipment $440.7M $409.2M $402.3M $440.1M $349M
Long-Term Investments -- -- -- -- $105.3M
Goodwill $1.2B $1.1B $1.6B $1.8B $1.7B
Other Intangibles $931.2M $849.3M $1.1B $1.3B $1.2B
Other Long-Term Assets $48.3M $98.5M $101.2M $115M $112.7M
Total Assets $4B $3.9B $4.7B $5.3B $4.7B
 
Accounts Payable $329.3M $438.7M $402.3M $444.3M $387.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $263.2M $257.5M $318.9M $263.4M $273.2M
Total Current Liabilities $1B $1.1B $1.2B $1.2B $1B
 
Long-Term Debt $1.3B $1.3B $1.4B $2.2B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.7B $3B $3.8B $3.3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$55.2M -$101.2M -$114.9M -$106.3M -$135.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22.2M $23.3M $31.5M $31.9M $35.7M
Total Equity $1.3B $1.2B $1.7B $1.4B $1.4B
 
Total Liabilities and Equity $4B $3.9B $4.7B $5.3B $4.7B
Cash and Short Terms $477.7M $285.5M $291.3M $224.6M $169.3M
Total Debt $1.4B $1.3B $1.4B $2.2B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$53.4M $255.2M $215.2M $576.7M -$202M
Depreciation & Amoritzation $130.6M $115.1M $98.6M $125.6M $158M
Stock-Based Compensation $14M $19.7M $19M $18.8M $20.3M
Change in Accounts Receivable $91.7M -$24.2M -$124.2M -$30.8M -$5.9M
Change in Inventories $58.5M -$33.4M -$115.7M $57.2M $83.1M
Cash From Operations $354.8M $528.4M $191.1M $70.2M $168M
 
Capital Expenditures $35.9M $40M $38.3M $69.3M $54.2M
Cash Acquisitions $1.5B -- $90.6M $1.4B $900K
Cash From Investing -$1.3B $126M -$143.4M -$729.9M $26.8M
 
Dividends Paid (Ex Special Dividend) $63.4M $64M $62M $61.3M $62.5M
Special Dividend Paid
Long-Term Debt Issued $2.5B $745M $83M $1.9B $1.4B
Long-Term Debt Repaid -$1.5B -$1.1B -$74.3M -$1.1B -$1.5B
Repurchase of Common Stock -- $121.1M $203.9M -- --
Other Financing Activities -$19.6M -$12.5M -$12.3M -$18.2M -$18.5M
Cash From Financing $854.9M -$523.3M -$244.2M $693.4M -$227.1M
 
Beginning Cash (CF) $311.8M $447.4M $235.7M $250.2M $206.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$87.6M $139.1M -$213.3M $12.6M -$22.3M
Ending Cash (CF) $222.8M $594.5M $5.6M $241.7M $194M
 
Levered Free Cash Flow $318.9M $488.4M $152.8M $900K $113.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $41.5M $50.1M $45M -$246.9M $4.1M
Depreciation & Amoritzation $28.7M $24.1M $31.1M $38.8M $32.7M
Stock-Based Compensation $4.3M $3.8M $2.2M $5M $4M
Change in Accounts Receivable $31.2M -$45.2M $34.9M -$6.1M -$11.6M
Change in Inventories -$25M -$25.4M $19.3M $13M $1.6M
Cash From Operations $183.7M $3.6M -$24.7M $45.6M -$1.5M
 
Capital Expenditures $10.2M $9.4M $13.9M $15.9M $9.7M
Cash Acquisitions -- $12.9M -- $900K --
Cash From Investing -$10M -$25.3M -$13.5M -$12.3M -$6.4M
 
Dividends Paid (Ex Special Dividend) $16.1M $15.3M $15.3M $15.6M $15.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $54.2M $497M $90.8M
Long-Term Debt Repaid -- -- -$29.5M -$512.5M -$364.4M
Repurchase of Common Stock $43.4M $111.5M -- -- --
Other Financing Activities -$2.5M -$4.4M -$2.7M -$1.8M -$6M
Cash From Financing -$61.5M -$130.8M $16M -$32.8M -$295.4M
 
Beginning Cash (CF) $477.7M $285.5M $291.3M $224.6M $169.3M
Foreign Exchange Rate Adjustment $18.2M -$8M -$2.4M -$1.1M $5.5M
Additions / Reductions $130.4M -$160.5M -$24.6M -$600K -$297.8M
Ending Cash (CF) $626.3M $117M $264.3M $222.9M -$123M
 
Levered Free Cash Flow $173.5M -$5.8M -$38.6M $29.7M -$11.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $192.8M $213M $615.5M -$198.7M -$8.5M
Depreciation & Amoritzation $118.5M $103.2M $117.3M $151.3M $143.9M
Stock-Based Compensation $19.3M $19.6M $18.4M $19.7M $19.9M
Change in Accounts Receivable $42.3M -$121.9M -$80.9M -$6.2M $12.9M
Change in Inventories -$8M -$98.6M $12.6M $43.1M $56.7M
Cash From Operations $677.4M $180M $121M $70.8M $131.7M
 
Capital Expenditures $37.4M $42.8M $59.8M $64.3M $42.3M
Cash Acquisitions -- $17.4M $700M $725M --
Cash From Investing $135M -$66.3M -$77.8M -$787.5M $151.4M
 
Dividends Paid (Ex Special Dividend) $64.2M $62.6M $60.9M $62.2M $63.2M
Special Dividend Paid
Long-Term Debt Issued $938.9M -- $1.2B $2B $662.8M
Long-Term Debt Repaid -$1.4B -- -$1.1B -$1.2B -$930.3M
Repurchase of Common Stock $43.4M $244.7M $36.9M -- --
Other Financing Activities -$11.2M -$14.3M -$17.3M -$18M -$17.8M
Cash From Financing -$607.8M -$293M -$21.5M $685.4M -$347.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $212.8M -$192.2M $5.8M -$66.7M -$34.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $640M $137.2M $61.2M $6.5M $89.4M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Net Income to Stockholders $156M $556.3M -$219.1M -$25.6M --
Depreciation & Amoritzation $74.4M $93.1M $118.8M $104.7M --
Stock-Based Compensation $14.6M $14M $14.9M $14.5M --
Change in Accounts Receivable -$87.5M -$44.2M -$19.6M -$800K --
Change in Inventories -$95.8M $32.5M $18.4M -$8M --
Cash From Operations $94.3M $24.2M $24.8M -$11.5M --
 
Capital Expenditures $24.6M $46.1M $41.1M $29.2M --
Cash Acquisitions $17.4M $626.8M $900K -- --
Cash From Investing -$48.2M $17.4M -$40.2M $84.4M --
 
Dividends Paid (Ex Special Dividend) $47M $45.9M $46.8M $47.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.1B $1.2B $449.1M --
Long-Term Debt Repaid -- -$1B -$1.1B -$493.5M --
Repurchase of Common Stock $167M -- -- -- --
Other Financing Activities -$12M -$17M -$16.8M -$16.1M --
Cash From Financing -$201.3M $21.4M $13.4M -$107M --
 
Beginning Cash (CF) $1.2B $802.1M $649.4M $849.7M --
Foreign Exchange Rate Adjustment -$10.2M -$9.3M -$300K -$3.8M --
Additions / Reductions -$165.4M $53.7M -$25.6M -$37.9M --
Ending Cash (CF) $1B $846.5M $623.5M $808M --
 
Levered Free Cash Flow $69.7M -$21.9M -$16.3M -$40.7M --

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win Tokenization?
Will Robinhood Win Tokenization?

For many years, cryptocurrency enthusiasts have predicted a mass tokenization…

Does DraftKings Stock Have a Moat?
Does DraftKings Stock Have a Moat?

DraftKings (NASDAQ:DKNG) has been one of the largest beneficiaries of…

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

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

Buy
62
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 37x

Alerts

Buy
88
CDTX alert for Nov 15

Cidara Therapeutics, Inc. [CDTX] is up 105.38% over the past day.

Buy
60
SRRK alert for Nov 15

Scholar Rock Holding Corp. [SRRK] is up 24.38% over the past day.

Buy
86
ZCSH alert for Nov 15

Grayscale Zcash Trust (ZEC) [ZCSH] is up 21.52% over the past day.

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

Show me the best stock