Financhill
Buy
63

HRI Quote, Financials, Valuation and Earnings

Last price:
$156.18
Seasonality move :
1.29%
Day range:
$154.48 - $158.45
52-week range:
$96.19 - $212.19
Dividend yield:
1.8%
P/E ratio:
160.70x
P/S ratio:
1.14x
P/B ratio:
2.69x
Volume:
531.3K
Avg. volume:
448.7K
1-year change:
-17.57%
Market cap:
$5.2B
Revenue:
$3.6B
EPS (TTM):
-$2.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.1B $2.7B $3.3B $3.6B
Revenue Growth (YoY) -10.89% 16.38% 32.11% 19.83% 8.71%
 
Cost of Revenues $1.3B $1.4B $1.8B $2.2B $2.3B
Gross Profit $453M $674M $969.2M $1.1B $1.2B
Gross Profit Margin 25.43% 32.51% 35.39% 33.85% 34.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $257.4M $310.8M $410.1M $448M $480M
Other Inc / (Exp) -$20M -$1M -$3M $8M $2M
Operating Expenses $246.3M $296.3M $410.1M $448M $480M
Operating Income $206.7M $377.7M $559.1M $663M $743M
 
Net Interest Expenses $94.1M $86.3M $122M $224M $260M
EBT. Incl. Unusual Items $94.1M $290.4M $433.4M $447M $291M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.4M $66.3M $103.5M $100M $80M
Net Income to Company $73.7M $224.1M $329.9M $347M $211M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73.7M $224.1M $329.9M $347M $211M
 
Basic EPS (Cont. Ops) $2.53 $7.57 $11.15 $12.18 $7.43
Diluted EPS (Cont. Ops) $2.51 $7.37 $10.92 $12.09 $7.40
Weighted Average Basic Share $29.1M $29.6M $29.6M $28.5M $28.4M
Weighted Average Diluted Share $29.4M $30.4M $30.2M $28.7M $28.5M
 
EBITDA $673.1M $866.4M $1.2B $1.4B $1.5B
EBIT $206.7M $377.7M $559.1M $663M $743M
 
Revenue (Reported) $1.8B $2.1B $2.7B $3.3B $3.6B
Operating Income (Reported) $206.7M $377.7M $559.1M $663M $743M
Operating Income (Adjusted) $206.7M $377.7M $559.1M $663M $743M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $550.4M $745.1M $908M $965M $1.3B
Revenue Growth (YoY) 20.52% 35.37% 21.86% 6.28% 35.13%
 
Cost of Revenues $356M $465.1M $590M $613M $929M
Gross Profit $194.4M $280M $318M $352M $375M
Gross Profit Margin 35.32% 37.58% 35.02% 36.48% 28.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.5M $111.5M $115M $123M $166M
Other Inc / (Exp) $100K -- $3M -- --
Operating Expenses $77M $111.5M $115M $123M $166M
Operating Income $117.4M $168.5M $203M $229M $209M
 
Net Interest Expenses $21.4M $33M $60M $69M $134M
EBT. Incl. Unusual Items $96.1M $135.6M $146M $160M $38M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.8M $34.2M $33M $38M $8M
Net Income to Company $72.3M $101.4M $113M $122M $30M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $72.3M $101.4M $113M $122M $30M
 
Basic EPS (Cont. Ops) $2.44 $3.41 $3.99 $4.30 $0.90
Diluted EPS (Cont. Ops) $2.37 $3.36 $3.96 $4.28 $0.90
Weighted Average Basic Share $29.6M $29.7M $28.3M $28.4M $33.2M
Weighted Average Diluted Share $30.5M $30.2M $28.5M $28.5M $33.3M
 
EBITDA $239.9M $333.6M $399M $436M $525M
EBIT $117.4M $168.5M $203M $229M $209M
 
Revenue (Reported) $550.4M $745.1M $908M $965M $1.3B
Operating Income (Reported) $117.4M $168.5M $203M $229M $209M
Operating Income (Adjusted) $117.4M $168.5M $203M $229M $209M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2.5B $3.2B $3.4B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.7B $2.1B $2.3B $2.9B
Gross Profit $614.7M $867.7M $1.1B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $290.8M $387.7M $444.2M $474M $533M
Other Inc / (Exp) -$5.9M $100K -$2M $1M --
Operating Expenses $278.5M $372.8M $444.2M $474M $533M
Operating Income $336.2M $494.9M $663M $705M $713M
 
Net Interest Expenses $86.3M $103.2M $203.3M $255M $349M
EBT. Incl. Unusual Items $244M $391.6M $457.2M $457M -$59M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.2M $87.7M $103.4M $109M $10M
Net Income to Company $187.8M $303.9M $353.8M $348M -$69M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $187.8M $303.9M $353.8M $348M -$69M
 
Basic EPS (Cont. Ops) $6.36 $10.22 $12.31 $12.28 -$2.51
Diluted EPS (Cont. Ops) $6.20 $10.03 $12.17 $12.23 -$2.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $807.7M $1.1B $1.4B $1.5B $1.7B
EBIT $336.2M $494.9M $663M $705M $713M
 
Revenue (Reported) $2B $2.5B $3.2B $3.4B $4.1B
Operating Income (Reported) $336.2M $494.9M $663M $705M $713M
Operating Income (Adjusted) $336.2M $494.9M $663M $705M $713M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $2B $2.5B $2.6B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.3B $1.6B $1.7B $2.3B
Gross Profit $474.2M $667.8M $816M $884M $907M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $221M $297.9M $332M $358M $411M
Other Inc / (Exp) -$100K $1M $2M -$5M -$144M
Operating Expenses $211.3M $287.7M $332M $358M $411M
Operating Income $262.9M $380.1M $484M $526M $496M
 
Net Interest Expenses $63.8M $80.7M $162M $193M $282M
EBT. Incl. Unusual Items $199M $300.2M $324M $334M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.7M $68.1M $68M $77M $7M
Net Income to Company $152.3M $232.1M $256M $257M -$23M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $152.3M $232.1M $256M $257M -$23M
 
Basic EPS (Cont. Ops) $5.15 $7.80 $8.98 $9.06 -$0.89
Diluted EPS (Cont. Ops) $5.01 $7.66 $8.90 $9.03 -$0.90
Weighted Average Basic Share $88.7M $89.3M $85.7M $85.1M $91.7M
Weighted Average Diluted Share $91.1M $90.9M $86.5M $85.4M $91.8M
 
EBITDA $618.7M $838.1M $1B $1.1B $1.3B
EBIT $262.9M $380.1M $484M $526M $496M
 
Revenue (Reported) $1.5B $2B $2.5B $2.6B $3.2B
Operating Income (Reported) $262.9M $380.1M $484M $526M $496M
Operating Income (Adjusted) $262.9M $380.1M $484M $526M $496M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33M $35.1M $53.5M $71M $83M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $301.2M $388.1M $522.5M $563M $589M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $30M $47M
Other Current Assets $32.9M $46.5M $67M $47M $40M
Total Current Assets $367.1M $469.7M $643.5M $732M $776M
 
Property Plant And Equipment $2.8B $3.4B $4.4B $5B $5.6B
Long-Term Investments -- -- -- -- --
Goodwill $100.5M $231.5M $419M $483M $670M
Other Intangibles $295.9M $388.7M $431M $467M $572M
Other Long-Term Assets $18.2M $13.1M $34M $418M $228M
Total Assets $3.8B $4.7B $6.3B $7.5B $8.3B
 
Accounts Payable $125.8M $280.6M $318.3M $212M $248M
Accrued Expenses $70.5M $82.3M $102M $106M $101M
Current Portion Of Long-Term Debt -- -- $16M $19M $21M
Current Portion Of Capital Lease Obligations $47.9M $53.9M $42M $37M $39M
Other Current Liabilities -- -- -- $19M $15M
Total Current Liabilities $328M $529.9M $604M $508M $562M
 
Long-Term Debt $2B $2.4B $3.6B $4.4B $5B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.8B $5.2B $6.2B $6.9B
 
Common Stock $300K $300K $300K -- --
Other Common Equity Adj -$107M -$100.2M -$129M -$118M -$142M
Common Equity $742M $976.9M $1.1B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $742M $976.9M $1.1B $1.3B $1.4B
 
Total Liabilities and Equity $3.8B $4.7B $6.3B $7.5B $8.3B
Cash and Short Terms $33M $35.1M $53.5M $71M $83M
Total Debt $2B $2.4B $3.6B $4.4B $5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $35.2M $56.9M $71M $142M $61M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $373.7M $519M $595M $623M $810M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $77M
Other Current Assets $39.5M $58.8M $63M $66M --
Total Current Assets $448.4M $634.7M $729M $851M $974M
 
Property Plant And Equipment $3.2B $4.2B $5.1B $5.7B $8.3B
Long-Term Investments -- -- -- -- --
Goodwill $150.6M $379.1M $508M $659M --
Other Intangibles $349.2M $424.5M $468M $572M --
Other Long-Term Assets $15.7M $38.8M $55M $424M --
Total Assets $4.1B $5.7B $6.9B $8.2B $13.9B
 
Accounts Payable $201.8M $326.6M $247M $360M $355M
Accrued Expenses $172.8M $200.6M $230M $258M --
Current Portion Of Long-Term Debt $15.8M $11.2M $14M $15M --
Current Portion Of Capital Lease Obligations $36.3M $45.7M $47M $43M --
Other Current Liabilities -- -- -- $21M --
Total Current Liabilities $426.7M $584.1M $538M $697M $801M
 
Long-Term Debt $2.2B $3.4B $4.4B $5.1B $9.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $4.6B $5.7B $6.7B $12B
 
Common Stock $300K $300K -- -- --
Other Common Equity Adj -$104.8M -$121.3M -$128M -$123M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $909.2M $1.1B $1.2B $1.5B $1.9B
 
Total Liabilities and Equity $4.1B $5.7B $6.9B $8.2B $13.9B
Cash and Short Terms $35.2M $56.9M $71M $142M $61M
Total Debt $2.3B $3.4B $4.4B $5.1B $9.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $73.7M $224.1M $329.9M $347M $211M
Depreciation & Amoritzation $466.4M $488.7M $630.8M $755M $806M
Stock-Based Compensation $16.4M $23.3M $27.1M $18M $17M
Change in Accounts Receivable -$24.6M -$92.7M -$171.9M -$98M -$62M
Change in Inventories -- -- -- -- --
Cash From Operations $610.9M $744M $916.7M $1.1B $1.2B
 
Capital Expenditures $385.5M $641.8M $1.3B $1.5B $1.2B
Cash Acquisitions $45.6M $431M $515.2M $430M $600M
Cash From Investing -$207.5M -$961.3M -$1.7B -$1.6B -$1.5B
 
Dividends Paid (Ex Special Dividend) -- $14.8M $68.1M $73M $77M
Special Dividend Paid
Long-Term Debt Issued $528M $1.1B $2.6B $2.1B $2.8B
Long-Term Debt Repaid -$938.6M -$893M -$1.6B -$1.4B -$2.4B
Repurchase of Common Stock $3M $9M $130.7M $145M $12M
Other Financing Activities -$3.3M -$9M -$23M -$26M -$21M
Cash From Financing -$406M $219.6M $784.1M $512M $299M
 
Beginning Cash (CF) $33M $35.1M $53.5M $71M $83M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.1M $18.4M $17M $12M
Ending Cash (CF) $35.6M $37M $71.3M $88M $94M
 
Levered Free Cash Flow $225.4M $102.2M -$355.5M -$390M $16M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $72.3M $101.4M $113M $122M $30M
Depreciation & Amoritzation $122.5M $165.1M $196M $207M $316M
Stock-Based Compensation $5.5M $8.6M $6M $7M $16M
Change in Accounts Receivable -$53.4M -$72.5M -$55M -$54M -$62M
Change in Inventories -- -- -- -- --
Cash From Operations $175.3M $264.3M $280M $336M $358M
 
Capital Expenditures $217.9M $340.1M $439M $341M $457M
Cash Acquisitions $207.3M $123.8M $60M $277M $5M
Cash From Investing -$409.1M -$442.9M -$394M -$543M -$234M
 
Dividends Paid (Ex Special Dividend) -- $17.2M $18M $19M $23M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $317.9M $1.2B $465M $690M --
Long-Term Debt Repaid -$83M -$946M -$301M -$393M --
Repurchase of Common Stock $500K $53.4M -- -- $1M
Other Financing Activities -$600K -$8M -- -- --
Cash From Financing $234.9M $184M $148M $279M -$116M
 
Beginning Cash (CF) $35.2M $56.9M $71M $142M $61M
Foreign Exchange Rate Adjustment -$500K -$600K -- -- --
Additions / Reductions $600K $4.8M $34M $72M $8M
Ending Cash (CF) $35.3M $61.1M $105M $214M $69M
 
Levered Free Cash Flow -$42.6M -$75.8M -$159M -$5M -$99M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $187.8M $303.9M $353.8M $348M -$69M
Depreciation & Amoritzation $471.5M $590.9M $735.8M $783M $976M
Stock-Based Compensation $24M $25.3M $22.2M $19M $29M
Change in Accounts Receivable -$91.3M -$167M -$95.4M -$95M -$45M
Change in Inventories -- -- -- -- --
Cash From Operations $690.1M $864M $1.1B $1.2B $1.1B
 
Capital Expenditures $558.4M $1.1B $1.6B $1.1B $1.3B
Cash Acquisitions $270.8M $646.7M $406.3M $665M $4.3B
Cash From Investing -$649.7M -$1.7B -$1.7B -$1.5B -$5.1B
 
Dividends Paid (Ex Special Dividend) -- $66.3M $72.6M $75M $83M
Special Dividend Paid
Long-Term Debt Issued $537.9M $2.7B $2.3B $2.7B --
Long-Term Debt Repaid -$598.2M -$1.8B -$1.4B -$2.2B --
Repurchase of Common Stock $8.7M $68.9M $194.1M $25M $8M
Other Financing Activities -$8.9M -$23.2M -$25M -$22M --
Cash From Financing -$61M $821.8M $614M $387M $3.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.6M $21.7M $13.6M $71M -$81M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $131.7M -$222.6M -$478.8M $47M -$186M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $152.3M $232.1M $256M $257M -$23M
Depreciation & Amoritzation $355.8M $458M $563M $591M $761M
Stock-Based Compensation $17.9M $19.9M $15M $16M $28M
Change in Accounts Receivable -$81.2M -$155.5M -$79M -$76M -$59M
Change in Inventories -- -- -- -- --
Cash From Operations $503.2M $623.2M $796M $894M $770M
 
Capital Expenditures $478.1M $922.9M $1.2B $880M $958M
Cash Acquisitions $225.2M $440.9M $332M $567M $4.3B
Cash From Investing -$613.8M -$1.3B -$1.3B -$1.2B -$4.8B
 
Dividends Paid (Ex Special Dividend) -- $51.5M $56M $58M $64M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $482.9M $2.1B $1.8B $2.3B $6.8B
Long-Term Debt Repaid -$364.7M -$1.2B -$1B -$1.8B -$2.7B
Repurchase of Common Stock $8.7M $68.6M $132M $12M $8M
Other Financing Activities -$8.8M -$23M -$25M -$21M -$16M
Cash From Financing $112.9M $715.1M $545M $420M $4B
 
Beginning Cash (CF) $102.7M $131.8M $148M $275M $162M
Foreign Exchange Rate Adjustment -$100K -$800K -- -- --
Additions / Reductions $2.2M $21.8M $17M $71M -$22M
Ending Cash (CF) $104.8M $152.8M $165M $346M $140M
 
Levered Free Cash Flow $25.1M -$299.7M -$423M $14M -$188M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock