Financhill
Sell
34

HR Quote, Financials, Valuation and Earnings

Last price:
$17.50
Seasonality move :
-0.28%
Day range:
$17.37 - $17.74
52-week range:
$14.09 - $18.97
Dividend yield:
6.29%
P/E ratio:
--
P/S ratio:
5.09x
P/B ratio:
1.31x
Volume:
7.6M
Avg. volume:
3.7M
1-year change:
7.9%
Market cap:
$6.1B
Revenue:
$1.3B
EPS (TTM):
-$1.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $735.1M $534.8M $932.6M $1.3B $1.3B
Revenue Growth (YoY) 5.97% -27.24% 74.38% 44.08% -5.62%
 
Cost of Revenues $621.4M $415M $797.1M $1.2B $1.1B
Gross Profit $113.7M $119.8M $135.5M $112.6M $119.7M
Gross Profit Margin 15.46% 22.41% 14.53% 8.38% 9.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $45.8M $34.1M $106.1M -$84.1M -$458.6M
Operating Expenses $43.9M $34.2M $56.8M $62.8M $83.3M
Operating Income $69.7M $85.7M $78.7M $49.8M $36.4M
 
Net Interest Expenses -- $52.5M $141.9M $268.7M $255.4M
EBT. Incl. Unusual Items $53.5M $66.7M $40.7M -$282.1M -$663.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $53.5M $66.7M $40.7M -$282.1M -$663.9M
 
Minority Interest in Earnings $890K -- -$204K -$3.8M -$9.4M
Net Income to Common Excl Extra Items $53.5M $64.5M $38.3M -$285.4M -$669.8M
 
Basic EPS (Cont. Ops) $0.24 $0.45 $0.15 -$0.74 -$1.81
Diluted EPS (Cont. Ops) $0.24 $0.45 $0.15 -$0.74 -$1.81
Weighted Average Basic Share $218.1M $142.6M $252.4M $378.9M $365.6M
Weighted Average Diluted Share $221.7M $142.7M $253.9M $378.9M $365.6M
 
EBITDA $373.6M $288.4M $531.8M $780.5M $711.6M
EBIT $69.7M $85.7M $78.7M $49.8M $36.4M
 
Revenue (Reported) $735.1M $534.8M $932.6M $1.3B $1.3B
Operating Income (Reported) $69.7M $85.7M $78.7M $49.8M $36.4M
Operating Income (Adjusted) $69.7M $85.7M $78.7M $49.8M $36.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $136.6M $306.4M $342.3M $315.4M $297.8M
Revenue Growth (YoY) -26.46% 124.22% 11.72% -7.84% -5.6%
 
Cost of Revenues $106.5M $270.6M $314.6M $283.5M $251.3M
Gross Profit $30.1M $35.8M $27.6M $32M $46.5M
Gross Profit Margin 22.04% 11.67% 8.07% 10.13% 15.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10.8M $60.9M -$17.8M -$45.7M --
Operating Expenses $8.2M $18.5M $14.4M $20.1M $21.8M
Operating Income $21.9M $17.3M $13.2M $11.8M $24.7M
 
Net Interest Expenses $12.2M $50.5M $69.5M $64.3M $53.6M
EBT. Incl. Unusual Items -$2.1M $28.6M -$68.6M -$94.5M -$58.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.1M $28.6M -$68.6M -$94.5M -$58.5M
 
Minority Interest in Earnings -- $312K -$760K -$1.5M -$806K
Net Income to Common Excl Extra Items -$2.6M $28M -$69.3M -$95.6M -$59M
 
Basic EPS (Cont. Ops) -$0.02 $0.08 -$0.18 -$0.26 -$0.17
Diluted EPS (Cont. Ops) -$0.02 $0.08 -$0.18 -$0.26 -$0.17
Weighted Average Basic Share $143.8M $328.8M $378.9M $359M $350M
Weighted Average Diluted Share $143.8M $328.8M $378.9M $359M $350M
 
EBITDA $72.9M $175.4M $196.2M $175.1M $162.5M
EBIT $21.9M $17.3M $13.2M $11.8M $24.7M
 
Revenue (Reported) $136.6M $306.4M $342.3M $315.4M $297.8M
Operating Income (Reported) $21.9M $17.3M $13.2M $11.8M $24.7M
Operating Income (Adjusted) $21.9M $17.3M $13.2M $11.8M $24.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $643.3M $731M $1.4B $1.3B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $518.6M $599.7M $1.2B $1.2B $1B
Gross Profit $124.7M $131.3M $119.4M $113.7M $154.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.2M $108.9M -$79.8M -$402M --
Operating Expenses $38.7M $49M $64M $64.7M $93M
Operating Income $86M $82.4M $55.4M $49M $61.4M
 
Net Interest Expenses $24.4M $100M $271.5M $262M $222.1M
EBT. Incl. Unusual Items $71.9M $94.3M -$282.2M -$597.4M -$370.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $73.6M $98.6M -$276.7M -$597.4M -$372.3M
 
Minority Interest in Earnings $815K $312K -$3.2M -$9.2M -$5M
Net Income to Common Excl Extra Items $70.9M $96.2M -$279.2M -$603.5M -$375.1M
 
Basic EPS (Cont. Ops) $0.37 $0.72 -$0.73 -$1.59 -$1.06
Diluted EPS (Cont. Ops) $0.37 $0.72 -$0.73 -$1.59 -$1.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $338.4M $402.1M $791.4M $743.9M $658.3M
EBIT $86M $82.4M $55.4M $49M $61.4M
 
Revenue (Reported) $643.3M $731M $1.4B $1.3B $1.2B
Operating Income (Reported) $86M $82.4M $55.4M $49M $61.4M
Operating Income (Adjusted) $86M $82.4M $55.4M $49M $61.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $594.6M $1B $958.6M $894.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $494.8M $929.7M $873.9M $774.9M --
Gross Profit $99.7M $83.6M $84.7M $119.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $96M -$89.9M -$407.8M -$133.2M --
Operating Expenses $40M $47.2M $49.1M $58.8M --
Operating Income $59.7M $36.4M $35.6M $60.6M --
 
Net Interest Expenses $79.7M $201.9M $195.2M $161.9M --
EBT. Incl. Unusual Items $77M -$240.4M -$555.7M -$262.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $77M -$240.4M -$555.7M -$264.1M --
 
Minority Interest in Earnings $312K -$2.7M -$8.1M -$3.6M --
Net Income to Common Excl Extra Items $75.2M -$242.3M -$560.5M -$266M --
 
Basic EPS (Cont. Ops) $0.40 -$0.63 -$1.48 -$0.75 --
Diluted EPS (Cont. Ops) $0.40 -$0.63 -$1.48 -$0.75 --
Weighted Average Basic Share $627.4M $1.1B $1.1B $1B --
Weighted Average Diluted Share $627.6M $1.1B $1.1B $1B --
 
EBITDA $327.6M $587M $550.4M $497.1M --
EBIT $59.7M $36.4M $35.6M $60.6M --
 
Revenue (Reported) $594.6M $1B $958.6M $894.2M --
Operating Income (Reported) $59.7M $36.4M $35.6M $60.6M --
Operating Income (Adjusted) $59.7M $36.4M $35.6M $60.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $118.8M $13.2M $61M $25.7M $68.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $78.2M $84.9M $143.5M $180.1M $161.5M
Inventory -- -- -- -- --
Prepaid Expenses $49.9M $58.6M $81.9M $116.5M $155M
Other Current Assets -- -- -- -- --
Total Current Assets $264.6M $98.1M $315.9M $388.2M $370.9M
 
Property Plant And Equipment $243M $128.4M $337M $276M $261.4M
Long-Term Investments $64.4M $161.9M $347.8M $322.2M $480.3M
Goodwill $3.5M $3.5M $223.2M $250.5M --
Other Intangibles $3.8M $6.1M $81.8M $67.8M $33.2M
Other Long-Term Assets $40.7M $36.1M $40.7M $41.7M $20.8M
Total Assets $6.8B $4.3B $13.8B $12.6B $10.7B
 
Accounts Payable -- $17M -- -- --
Accrued Expenses -- $33.8M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2M $294K $437K $295K $1.3M
Total Current Liabilities $200.4M $86.4M $246.6M $214.5M $225.9M
 
Long-Term Debt $3.3B $1.9B $5.8B $5.3B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $2.1B $6.2B $5.7B $5.3B
 
Common Stock $2.2M $1.5M $3.8M $3.8M $3.5M
Other Common Equity Adj -$17.8M -$10M $2.1M -$10.7M -$1.2M
Common Equity $3.2B $2.2B $7.6B $6.8B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $60.7M -- $110.8M $100.1M $71M
Total Equity $3.2B $2.2B $7.7B $6.9B $5.3B
 
Total Liabilities and Equity $6.8B $4.3B $13.8B $12.6B $10.7B
Cash and Short Terms $118.8M $13.2M $61M $25.7M $68.9M
Total Debt $3.3B $1.9B $5.8B $5.3B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $19.5M $57.6M $24.7M $22.8M $43.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $114.1M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- $85.1M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $192.1M $435.8M $237.3M $179M $732.2M
 
Property Plant And Equipment $242.5M $321.4M $323.8M $259M $209.3M
Long-Term Investments $63.2M $343.9M $347M $908.8M $461.5M
Goodwill -- $148.9M $250.5M -- --
Other Intangibles -- $87.5M -- -- --
Other Long-Term Assets $186.3M $47.2M $571.6M $491.7M --
Total Assets $6.8B $14.2B $13.1B $11.2B $9.9B
 
Accounts Payable -- $62.8M -- -- --
Accrued Expenses -- $79.4M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $766K $10.6M $3.8M $7.9M --
Total Current Liabilities $178.3M $242.2M $209.3M $206.2M $813M
 
Long-Term Debt $3.3B $6B $5.6B $5.3B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $6.4B $6B $5.6B $5.1B
 
Common Stock $2.2M $3.8M $3.8M $3.6M $3.5M
Other Common Equity Adj -$12.4M $5.5M $17.1M -$17M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $93.2M $111.8M $105.1M $83.9M $61.9M
Total Equity $3.2B $7.8B $7.1B $5.6B $4.7B
 
Total Liabilities and Equity $6.8B $14.2B $13.1B $11.2B $9.9B
Cash and Short Terms $19.5M $57.6M $24.7M $22.8M $43.3M
Total Debt $3.3B $6B $5.6B $5.3B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $53.5M $66.7M $40.7M -$282.1M -$663.9M
Depreciation & Amoritzation $283M $206.5M $477.8M $775.9M $722.3M
Stock-Based Compensation $8.9M $10.7M $20.3M $14.3M $31.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $388M $232.6M $272.7M $499.8M $501.6M
 
Capital Expenditures $74.7M $100.7M $163.5M $231M $249M
Cash Acquisitions -- -- -- -- $744K
Cash From Investing -$319.3M -$562.5M $1.6B $349.1M $900.2M
 
Dividends Paid (Ex Special Dividend) $275.8M $175.5M $1.4B $472.2M $457.9M
Special Dividend Paid
Long-Term Debt Issued $746.6M -- $706.5M -- --
Long-Term Debt Repaid -$614.6M -$33.7M -$1.2B -$404.2M -$375.5M
Repurchase of Common Stock $5.2M $3.8M $3.2M $2.3M $519.3M
Other Financing Activities -$10.2M -$405K -$14.4M -$5.7M -$6.8M
Cash From Financing $12.4M $327.7M -$1.9B -$884.2M -$1.4B
 
Beginning Cash (CF) $118.8M $13.2M $61M $25.7M $68.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $81.1M -$2.1M $47.8M -$35.3M $43.2M
Ending Cash (CF) $199.9M $11M $108.7M -$9.6M $112.1M
 
Levered Free Cash Flow $313.2M $131.9M $109.2M $268.8M $252.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $21.6M -$36.3M -$41.7M -$108.2M --
Depreciation & Amoritzation $52.9M $198M $191.4M $172.4M --
Stock-Based Compensation $2.5M $3.6M $2.8M $17M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $62.4M $146.1M $127.3M $138M --
 
Capital Expenditures $31M $65.7M $74.2M $62.2M --
Cash Acquisitions -- -- -- $119K --
Cash From Investing -$197.8M $208.5M $236.7M $418.7M --
 
Dividends Paid (Ex Special Dividend) $44.6M $118M $118.1M $109.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M -- -$206M --
Long-Term Debt Repaid -$30.7M -$269.8M -$243.2M -$100.3M --
Repurchase of Common Stock $1.8M $2.3M $464K $95.9M --
Other Financing Activities -$153K -$1.3M -$1.3M -$2M --
Cash From Financing $132.6M -$351.2M -$363M -$513.9M --
 
Beginning Cash (CF) $13.2M $61M $25.7M $68.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $3.4M $1M $42.8M --
Ending Cash (CF) $10.4M $64.3M $26.7M $111.7M --
 
Levered Free Cash Flow $31.3M $80.3M $53.2M $75.8M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $73.6M $98.6M -$276.7M -$597.4M -$372.3M
Depreciation & Amoritzation $224.8M $332.6M $782.5M $741.3M $644.5M
Stock-Based Compensation $10M $19.3M $15M $17.7M $36M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $288.5M $189M $518.6M $490.9M $462.8M
 
Capital Expenditures $85.4M $128.8M $222.6M $260.9M $305.8M
Cash Acquisitions -- -- -- $625K $796K
Cash From Investing -$524M $1.2B $321M $718.2M $602.3M
 
Dividends Paid (Ex Special Dividend) $200.8M $1.3B $472.1M $466.1M $412.3M
Special Dividend Paid
Long-Term Debt Issued $297.6M $666.5M -- $206M --
Long-Term Debt Repaid -$581.7M -$924.6M -$430.8M -$518.3M --
Repurchase of Common Stock $2.1M $2.7M $4.1M $423.9M $99.5M
Other Financing Activities -$3.1M -- -$5.6M -$6.1M --
Cash From Financing $123.7M -$1.4B -$872.5M -$1.2B -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$111.8M $41.6M -$32.9M $1.5M $17.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $203.2M $60.2M $296M $230M $156.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $40.7M -$282.1M -$663.9M -$264.1M --
Depreciation & Amoritzation $477.8M $775.9M $722.3M $472M --
Stock-Based Compensation $20.3M $14.3M $31.8M $19M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $272.7M $499.8M $501.6M $324.8M --
 
Capital Expenditures $163.5M $231M $249M $243.6M --
Cash Acquisitions -- -- $744K $677K --
Cash From Investing $1.6B $349.1M $900.2M $183.7M --
 
Dividends Paid (Ex Special Dividend) $1.4B $472.2M $457.9M $302.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $706.5M -- -- $295M --
Long-Term Debt Repaid -$1.2B -$404.2M -$375.5M -$285.9M --
Repurchase of Common Stock $3.2M $2.3M $519.3M $3.6M --
Other Financing Activities -$14.4M -$5.7M -$6.8M -$3M --
Cash From Financing -$1.9B -$884.2M -$1.4B -$533.8M --
 
Beginning Cash (CF) $168.3M $136.2M $159.7M $94.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.8M -$35.3M $43.2M -$25.4M --
Ending Cash (CF) $216.1M $101M $202.9M $69.2M --
 
Levered Free Cash Flow $109.2M $268.8M $252.6M $81.2M --

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
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is down 39.93% over the past day.

Buy
67
CGNX alert for Feb 13

Cognex Corp. [CGNX] is up 36.39% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is up 35.78% over the past day.

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

Show me the best stock