Financhill
Sell
48

THG Quote, Financials, Valuation and Earnings

Last price:
$171.74
Seasonality move :
2.85%
Day range:
$169.19 - $171.82
52-week range:
$147.76 - $188.18
Dividend yield:
2.13%
P/E ratio:
9.45x
P/S ratio:
0.95x
P/B ratio:
1.76x
Volume:
267.7K
Avg. volume:
419.4K
1-year change:
4.82%
Market cap:
$6B
Revenue:
$6.6B
EPS (TTM):
$18.18
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.2B $5.5B $6B $6.2B $6.6B
Revenue Growth (YoY) 8.3% 4.61% 9.6% 4.07% 5.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$555.3M -$178.1M -$75.2M -$571.9M -$890.1M
Operating Income $555.3M $178.1M $75.2M $571.9M $890.1M
 
Net Interest Expenses $34M $34.1M $34.1M $34.1M $43.2M
EBT. Incl. Unusual Items $521.3M $144M $41.1M $537.8M $843.8M
Earnings of Discontinued Ops. -$1.3M -$800K $1.8M $700K $1.8M
Income Tax Expense $101.3M $27.2M $7.6M $112.5M $183.1M
Net Income to Company $422.8M $116M $35.3M $426M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $420M $116.8M $33.5M $425.3M $660.7M
 
Basic EPS (Cont. Ops) $11.66 $3.26 $0.99 $11.87 $18.51
Diluted EPS (Cont. Ops) $11.50 $3.21 $0.98 $11.70 $18.15
Weighted Average Basic Share $35.9M $35.6M $35.7M $35.9M $35.8M
Weighted Average Diluted Share $36.4M $36.1M $36.1M $36.4M $36.5M
 
EBITDA -- -- -- -- --
EBIT $521.3M $144M $41.1M $537.8M $843.8M
 
Revenue (Reported) $5.2B $5.5B $6B $6.2B $6.6B
Operating Income (Reported) $555.3M $178.1M $75.2M $571.9M $890.1M
Operating Income (Adjusted) $521.3M $144M $41.1M $537.8M $843.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.5B $1.5B $1.6B $1.7B
Revenue Growth (YoY) 6.28% 7.27% 3.39% 3.63% 5.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$213.3M $6.1M -$158.7M -$220M -$272.4M
Operating Income $213.3M -$6.1M $158.7M $220M $272.4M
 
Net Interest Expenses $8.5M $8.6M $8.5M $8.5M $14.5M
EBT. Incl. Unusual Items $204.8M -$14.7M $150.2M $211.5M $257.8M
Earnings of Discontinued Ops. $700K -$200K $600K $600K $1.5M
Income Tax Expense $42M -$2.8M $42.9M $44.2M $60.8M
Net Income to Company $167.6M -$12.1M $107.9M $167.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $162.8M -$11.9M $107.3M $167.3M $197M
 
Basic EPS (Cont. Ops) $4.61 -$0.34 $3.01 $4.66 $5.59
Diluted EPS (Cont. Ops) $4.53 -$0.34 $2.98 $4.59 $5.47
Weighted Average Basic Share $35.5M $35.6M $35.8M $36M $35.5M
Weighted Average Diluted Share $36.1M $35.6M $36.2M $36.6M $36.3M
 
EBITDA -- -- -- -- --
EBIT $204.8M -$14.7M $150.2M $211.5M $257.8M
 
Revenue (Reported) $1.4B $1.5B $1.5B $1.6B $1.7B
Operating Income (Reported) $213.3M -$6.1M $158.7M $220M $272.4M
Operating Income (Adjusted) $204.8M -$14.7M $150.2M $211.5M $257.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.2B $5.5B $6B $6.2B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$555.3M -$178.1M -$75.2M -$571.9M -$887.1M
Operating Income $555.3M $178.1M $75.2M $571.9M $887.1M
 
Net Interest Expenses $34M $34.1M $34.1M $34.1M $43.2M
EBT. Incl. Unusual Items $521.3M $144M $41.1M $537.8M $843.8M
Earnings of Discontinued Ops. -$1.3M -$1.3M $1.8M $700K $1.8M
Income Tax Expense $101.3M $27.2M $7.6M $112.5M $183.1M
Net Income to Company $422.8M $116M $35.3M $426M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $420M $116.8M $33.5M $425.3M $660.7M
 
Basic EPS (Cont. Ops) $11.68 $3.25 $0.98 $11.85 $18.52
Diluted EPS (Cont. Ops) $11.50 $3.19 $0.94 $11.68 $18.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $521.3M $144M $41.1M $537.8M $843.8M
 
Revenue (Reported) $5.2B $5.5B $6B $6.2B $6.6B
Operating Income (Reported) $555.3M $178.1M $75.2M $571.9M $887.1M
Operating Income (Adjusted) $521.3M $144M $41.1M $537.8M $843.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $5.5B $6B $6.2B $6.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$178.1M -$75.2M -$571.9M -$887.1M --
Operating Income $178.1M $75.2M $571.9M $887.1M --
 
Net Interest Expenses $34.1M $34.1M $34.1M $43.2M --
EBT. Incl. Unusual Items $144M $41.1M $537.8M $843.8M --
Earnings of Discontinued Ops. -$1.3M $1.8M $700K $1.8M --
Income Tax Expense $27.2M $7.6M $112.5M $183.1M --
Net Income to Company $116M $35.3M $426M $285.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $116.8M $33.5M $425.3M $660.7M --
 
Basic EPS (Cont. Ops) $3.25 $0.98 $11.85 $18.52 --
Diluted EPS (Cont. Ops) $3.19 $0.94 $11.68 $18.18 --
Weighted Average Basic Share $142.3M $142.9M $143.8M $143.2M --
Weighted Average Diluted Share $143.9M $143.6M $145.7M $145.8M --
 
EBITDA -- -- -- -- --
EBIT $144M $41.1M $537.8M $843.8M --
 
Revenue (Reported) $5.5B $6B $6.2B $6.6B --
Operating Income (Reported) $178.1M $75.2M $571.9M $887.1M --
Operating Income (Adjusted) $144M $41.1M $537.8M $843.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $230.9M $305M $316.1M $435.5M $1.1B
Short Term Investments $7.7B $7.5B $8B $1.6B --
Accounts Receivable, Net $3.4B $3.6B $3.8B $3.8B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $2B $2.5B $2.7B $3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $333.4M $397.5M $425.5M $405M --
Goodwill $178.8M $178.8M $178.8M $178.8M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.5B $12.2B $12.7B $13.4B $14.9B
 
Accounts Payable $55.1M $70.3M $64.3M $37.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $61.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.5B $5.9B $6.1B $6.3B $6.1B
 
Long-Term Debt $781.6M $782.4M $783.2M $722.3M $843.3M
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $9.8B $10.2B $10.6B $11.4B
 
Common Stock $600K $600K $600K $600K --
Other Common Equity Adj $122.2M -$701.5M -$517.2M -$456.3M --
Common Equity $3.1B $2.3B $2.5B $2.8B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $2.3B $2.5B $2.8B --
 
Total Liabilities and Equity $12.5B $12.2B $12.7B $13.4B $11.4B
Cash and Short Terms $8B $7.8B $8.3B $2B --
Total Debt $781.6M $782.4M $783.2M $722.3M $843.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $230.9M $305M $316.1M $435.5M $1.1B
Short Term Investments $7.7B $7.5B $8B $1.6B --
Accounts Receivable, Net $3.4B $3.6B $3.8B $3.8B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $2B $2.5B $2.7B $3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $333.4M $397.5M $425.5M $405M --
Goodwill $178.8M $178.8M $178.8M $178.8M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.5B $12.2B $12.7B $13.4B $14.9B
 
Accounts Payable $55.1M $70.3M $64.3M $37.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $61.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.5B $5.9B $6.1B $6.3B $6.1B
 
Long-Term Debt $781.6M $782.4M $783.2M $722.3M $843.3M
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $9.8B $10.2B $10.6B $11.4B
 
Common Stock $600K $600K $600K $600K --
Other Common Equity Adj $122.2M -$701.5M -$517.2M -$456.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $2.3B $2.5B $2.8B --
 
Total Liabilities and Equity $12.5B $12.2B $12.7B $13.4B $11.4B
Cash and Short Terms $8B $7.8B $8.3B $2B --
Total Debt $781.6M $782.4M $783.2M $722.3M $843.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $422.8M $116M $35.3M $426M --
Depreciation & Amoritzation $16.9M $12.9M $6.3M $1.5M --
Stock-Based Compensation $22.9M $29M $31.1M $31M --
Change in Accounts Receivable -$156.3M -$173.9M -$201.9M -$60.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $823.7M $722.3M $361.7M $806.4M --
 
Capital Expenditures $8M $17.8M $11.9M $10.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$460.2M -$507.6M -$228.5M -$541.5M --
 
Dividends Paid (Ex Special Dividend) $102.2M $108.9M $117.2M $124.1M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $162.6M $30.8M -- $26.7M --
Other Financing Activities -$8.9M -$14.2M -$11.4M -$11.4M --
Cash From Financing -$253.2M -$140.6M -$122.1M -$145.5M --
 
Beginning Cash (CF) $230.9M $305M $316.1M $435.5M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.3M $74.1M $11.1M $119.4M --
Ending Cash (CF) $341.2M $379.1M $327.2M $554.9M --
 
Levered Free Cash Flow $815.7M $704.5M $349.8M $796.2M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $167.6M -$12.1M $107.9M $167.9M --
Depreciation & Amoritzation $4.4M $2.9M $800K -$600K --
Stock-Based Compensation $6.1M $7.2M $7.2M $7.5M --
Change in Accounts Receivable $116.1M -$4.4M $2.4M $33.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $228.3M $198.5M $92.7M $213.5M --
 
Capital Expenditures $2.3M $3.9M $2.2M $3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$122.5M -$31.4M -$42.1M -$150.3M --
 
Dividends Paid (Ex Special Dividend) $26.6M $28.8M $30.3M $32.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $20M -- -- $26.7M --
Other Financing Activities -$700K -$800K -$900K -$900K --
Cash From Financing -$46.1M -$26.9M -$29M -$54.8M --
 
Beginning Cash (CF) $230.9M $305M $316.1M $435.5M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.7M $140.2M $21.6M $8.4M --
Ending Cash (CF) $290.6M $445.2M $337.7M $443.9M --
 
Levered Free Cash Flow $226M $194.6M $90.5M $210.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $422.8M $116M $35.3M $426M --
Depreciation & Amoritzation $16.9M $12.9M $6.3M $1.5M --
Stock-Based Compensation $22.9M $29M $31.1M $31M --
Change in Accounts Receivable -$156.3M -$173.9M -$201.9M -$60.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $823.7M $722.3M $361.7M $806.4M --
 
Capital Expenditures $8M $17.8M $11.9M $10.2M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$460.2M -$507.6M -$228.5M -$541.5M --
 
Dividends Paid (Ex Special Dividend) $102.2M $108.9M $117.2M $124.1M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $162.6M $30.8M -- $26.7M --
Other Financing Activities -$8.9M -$14.2M -$11.4M -$11.4M --
Cash From Financing -$253.2M -$140.6M -$122.1M -$145.5M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.3M $74.1M $11.1M $119.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $815.7M $704.5M $349.8M $796.2M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $116M $35.3M $426M $285.3M --
Depreciation & Amoritzation $12.9M $6.3M $1.5M -$3.3M --
Stock-Based Compensation $29M $31.1M $31M $27.8M --
Change in Accounts Receivable -$173.9M -$201.9M -$60.1M -$66.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $722.3M $361.7M $806.4M $799.9M --
 
Capital Expenditures $17.8M $11.9M $10.2M $6.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$507.6M -$228.5M -$541.5M -$644.5M --
 
Dividends Paid (Ex Special Dividend) $108.9M $117.2M $124.1M $96.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $30.8M -- $26.7M $74.6M --
Other Financing Activities -$14.2M -$11.4M -$11.4M -$11.7M --
Cash From Financing -$140.6M -$122.1M -$145.5M $324.8M --
 
Beginning Cash (CF) $887.7M $959.7M $1.5B $2.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.1M $11.1M $119.4M $480.2M --
Ending Cash (CF) $961.8M $970.8M $1.6B $2B --
 
Levered Free Cash Flow $704.5M $349.8M $796.2M $793.4M --

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
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