Financhill
Buy
53

THG Quote, Financials, Valuation and Earnings

Last price:
$154.21
Seasonality move :
3.98%
Day range:
$153.64 - $156.64
52-week range:
$119.66 - $166.13
Dividend yield:
2.21%
P/E ratio:
15.48x
P/S ratio:
0.93x
P/B ratio:
1.95x
Volume:
94.9K
Avg. volume:
183K
1-year change:
28.4%
Market cap:
$5.6B
Revenue:
$6B
EPS (TTM):
$10.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.9B $4.8B $5.2B $5.4B $6B
Revenue Growth (YoY) 8.38% -1.29% 7.31% 5.3% 9.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $538.9M $534.3M $555.6M $573.9M $607.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses $37.5M $37.1M $34M $34.1M $34.1M
EBT. Incl. Unusual Items $522.1M $444.8M $521.3M $144M $41.1M
Earnings of Discontinued Ops. -$3.9M -$3.3M $2.8M -$800K $1.8M
Income Tax Expense $93.1M $82.8M $101.3M $27.2M $7.6M
Net Income to Company $425.1M $358.7M $422.8M $116M $35.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $425.1M $358.7M $422.8M $116M $35.3M
 
Basic EPS (Cont. Ops) $10.62 $9.52 $11.78 $3.26 $0.99
Diluted EPS (Cont. Ops) $10.46 $9.42 $11.60 $3.21 $0.98
Weighted Average Basic Share $40M $37.7M $35.9M $35.6M $35.7M
Weighted Average Diluted Share $40.6M $38.1M $36.4M $36.1M $36.1M
 
EBITDA -- -- -- -- --
EBIT $559.6M $481.9M $555.3M $178.1M $75.2M
 
Revenue (Reported) $4.9B $4.8B $5.2B $5.4B $6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $559.6M $481.9M $555.3M $178.1M $75.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.3B $1.4B $1.5B $1.6B
Revenue Growth (YoY) 2.4% 0.98% 8.19% 11.02% 3.5%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $131.8M $135.9M $140.6M $150.9M $165.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses $9.8M $8.5M $8.5M $8.5M $8.5M
EBT. Incl. Unusual Items $148.6M $42.5M $500K -$900K $129.7M
Earnings of Discontinued Ops. -$600K -$800K -$100K $400K --
Income Tax Expense $29.1M $7.7M -$100K -$9.1M $27.6M
Net Income to Company $118.9M $34M $500K $8.6M $102.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $118.9M $34M $500K $8.6M $102.1M
 
Basic EPS (Cont. Ops) $3.15 $0.95 $0.01 $0.24 $2.84
Diluted EPS (Cont. Ops) $3.13 $0.94 $0.01 $0.24 $2.80
Weighted Average Basic Share $37.7M $35.7M $35.6M $35.8M $36M
Weighted Average Diluted Share $38M $36.3M $36.1M $36.1M $36.5M
 
EBITDA -- -- -- -- --
EBIT $158.4M $51M $9M $7.6M $138.2M
 
Revenue (Reported) $1.2B $1.3B $1.4B $1.5B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $158.4M $51M $9M $7.6M $138.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.8B $5.1B $5.3B $5.9B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $528.2M $553M $571M $601.4M $650.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses $38M $34M $34M $34.2M $34.1M
EBT. Incl. Unusual Items $371.2M $523.5M $363.5M -$123.8M $476.5M
Earnings of Discontinued Ops. -$2.4M -$3.3M $4.2M $1M $700K
Income Tax Expense $64.9M $100.4M $72M -$38.1M $111.2M
Net Income to Company $303.9M $419.8M $295.7M -$84.7M $366M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $303.9M $419.8M $295.7M -$84.7M $366M
 
Basic EPS (Cont. Ops) $8.00 $11.57 $8.21 -$2.37 $10.17
Diluted EPS (Cont. Ops) $7.86 $11.40 $8.07 -$2.37 $10.08
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $409.2M $557.5M $397.5M -$89.6M $510.6M
 
Revenue (Reported) $4.8B $5.1B $5.3B $5.9B $6.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $409.2M $557.5M $397.5M -$89.6M $510.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5B $3.8B $4B $4.4B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $389.9M $408.4M $423.8M $451.3M $494.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses $28.6M $25.5M $25.5M $25.6M $25.6M
EBT. Incl. Unusual Items $237.8M $316.5M $158.7M -$109.1M $326.3M
Earnings of Discontinued Ops. -$2M -$2M -$600K $1.2M $100K
Income Tax Expense $41.7M $59.3M $30M -$35.3M $68.3M
Net Income to Company $194.1M $255.2M $128.1M -$72.6M $258.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $194.1M $255.2M $128.1M -$72.6M $258.1M
 
Basic EPS (Cont. Ops) $5.14 $7.08 $3.60 -$2.04 $7.19
Diluted EPS (Cont. Ops) $5.10 $6.97 $3.54 -$2.04 $7.10
Weighted Average Basic Share $114M $108M $106.7M $107.1M $107.8M
Weighted Average Diluted Share $114.6M $109.7M $108.3M $107.4M $109.1M
 
EBITDA -- -- -- -- --
EBIT $266.4M $342M $184.2M -$83.5M $351.9M
 
Revenue (Reported) $3.5B $3.8B $4B $4.4B $4.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $266.4M $342M $184.2M -$83.5M $351.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $215.7M $120.6M $230.9M $305M $316.1M
Short Term Investments $6.7B $7.5B $7.7B $7.5B $3B
Accounts Receivable, Net $3.1B $3.2B $3.4B $3.6B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10B $10.8B $11.3B $11.4B $7B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $7.3B $8.1B $8.4B $7.7B $8.1B
Goodwill $178.8M $178.8M $178.8M $178.8M $178.8M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.5B $13.4B $14.3B $14B $14.6B
 
Accounts Payable $53.4M $48.4M $55.1M $70.3M $64.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $681.1M $735.9M $962.8M $802M $840.2M
 
Long-Term Debt $653.4M $780.8M $781.6M $782.4M $783.2M
Capital Leases -- -- -- -- --
Total Liabilities $9.6B $10.2B $11.1B $11.7B $12.1B
 
Common Stock $600K $600K $600K $600K $600K
Other Common Equity Adj $152.6M $372.5M $122.2M -$701.5M -$517.2M
Common Equity $2.9B $3.2B $3.1B $2.3B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $3.2B $3.1B $2.3B $2.5B
 
Total Liabilities and Equity $12.5B $13.4B $14.3B $14B $14.6B
Cash and Short Terms $6.9B $7.6B $8B $7.8B $3.3B
Total Debt $653.4M $780.8M $781.6M $782.4M $783.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $231.5M $171.2M $164.8M $294.5M $427.1M
Short Term Investments $7.5B $7.7B $7.2B $1.8B $3.4B
Accounts Receivable, Net $3.2B $3.5B $3.6B $3.8B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.9B $11.4B $10.9B $5.9B $7.7B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $8B $8.3B $7.6B $7.7B $8.8B
Goodwill $178.8M $178.8M $178.8M $178.8M $178.8M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.4B $14.1B $13.7B $14.3B $15.4B
 
Accounts Payable $67.3M $68.1M $78.5M $63.8M $50.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $772.1M $747.9M $801.8M $791.4M $826M
 
Long-Term Debt $780.4M $781.4M $782.2M $783M $783.9M
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $11B $11.5B $12.2B $12.5B
 
Common Stock $600K $600K $600K $600K $600K
Other Common Equity Adj $352.4M $203.2M -$766.1M -$780.3M -$299.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.1B $2.3B $2.1B $2.9B
 
Total Liabilities and Equity $13.4B $14.1B $13.7B $14.3B $15.4B
Cash and Short Terms $7.7B $7.9B $7.4B $2.1B $3.8B
Total Debt $780.4M $781.4M $782.2M $783M $783.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $425.1M $358.7M $422.8M $116M $35.3M
Depreciation & Amoritzation $21.6M $18.2M $16.9M $12.9M $6.3M
Stock-Based Compensation $17.4M $20.1M $22.9M $29M $31.1M
Change in Accounts Receivable -$257.8M -$144M -$156.3M -$173.9M -$201.9M
Change in Inventories -- -- -- -- --
Cash From Operations $602.9M $707.6M $823.7M $722.3M $361.7M
 
Capital Expenditures $13.3M $14.9M $8M $17.8M $11.9M
Cash Acquisitions $34.7M -- -- -- --
Cash From Investing -$311.9M -$608.8M -$460.2M -$507.6M -$228.5M
 
Dividends Paid (Ex Special Dividend) -$386.2M -$99.5M -$102.2M -$108.9M -$117.2M
Special Dividend Paid
Long-Term Debt Issued -- $296.4M -- -- --
Long-Term Debt Repaid -$151.1M -$175.8M -- -- --
Repurchase of Common Stock -$563.6M -$212.8M -$162.6M -$30.8M --
Other Financing Activities -$7.8M -$8.5M -$8.9M -$14.2M -$11.4M
Cash From Financing -$1.1B -$193.9M -$253.2M -$140.6M -$122.1M
 
Beginning Cash (CF) $1B $215.7M $120.6M $230.9M $305M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$808.3M -$95.1M $110.3M $74.1M $11.1M
Ending Cash (CF) $215.7M $120.6M $230.9M $305M $316.1M
 
Levered Free Cash Flow $589.6M $692.7M $815.7M $704.5M $349.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $118.9M $34M $500K $8.6M $102.1M
Depreciation & Amoritzation $4.4M $4.3M $3.8M $1.5M $500K
Stock-Based Compensation $4.9M $5.8M $7.7M $8.6M $8.7M
Change in Accounts Receivable -$79.2M -$166.8M -$106.4M -$98.3M $600K
Change in Inventories -- -- -- -- --
Cash From Operations $320.8M $286.4M $315.1M $224.7M $394.7M
 
Capital Expenditures $4.3M $2.1M $4M $2.9M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$323.6M -$177.1M -$258.6M -$68.4M -$282M
 
Dividends Paid (Ex Special Dividend) -$24.5M -$25M -$26.7M -$29M -$30.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $296.4M -- -- -- --
Long-Term Debt Repaid -$174.9M -- -- -- --
Repurchase of Common Stock -$45M -$24M -$10.4M -- --
Other Financing Activities -$600K -$700K -$600K -$500K -$700K
Cash From Financing $51.7M -$44.5M -$37.6M -$29.4M -$26.7M
 
Beginning Cash (CF) $182.6M $106.4M $145.9M $167.6M $337.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.9M $64.8M $18.9M $126.9M $86M
Ending Cash (CF) $231.5M $171.2M $164.8M $294.5M $427.1M
 
Levered Free Cash Flow $316.5M $284.3M $311.1M $221.8M $392.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $303.9M $419.8M $295.7M -$84.7M $366M
Depreciation & Amoritzation $18.7M $16.8M $14.4M $8.4M $2.9M
Stock-Based Compensation $19.1M $22.5M $27.9M $31.1M $30.7M
Change in Accounts Receivable -$147M -$310.4M -$53.4M -$208.7M -$91.6M
Change in Inventories -- -- -- -- --
Cash From Operations $725.6M $756.4M $752.1M $467.5M $685.6M
 
Capital Expenditures $15.2M $8.5M $16.2M $13.6M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$287M -$466.2M -$598.7M -$217.8M -$432.9M
 
Dividends Paid (Ex Special Dividend) -$194.9M -$101.1M -$106.7M -$115.7M -$122M
Special Dividend Paid
Long-Term Debt Issued $281.9M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$257.9M -$261.1M -$50.8M -- --
Other Financing Activities -$8.7M -$9.1M -$14.1M -$11.3M -$11.4M
Cash From Financing -$364.7M -$350.5M -$159.8M -$120M -$119.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.9M -$60.3M -$6.4M $129.7M $133M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $710.4M $747.9M $735.9M $453.9M $676.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $194.1M $255.2M $128.1M -$72.6M $258.1M
Depreciation & Amoritzation $13.9M $12.5M $10M $5.5M $2.1M
Stock-Based Compensation $14.4M $16.8M $21.8M $23.9M $23.5M
Change in Accounts Receivable -$106M -$272.4M -$169.5M -$204.3M -$94M
Change in Inventories -- -- -- -- --
Cash From Operations $546.6M $595.4M $523.8M $269M $592.9M
 
Capital Expenditures $12.1M $5.7M $13.9M $9.7M $7.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$480.3M -$337.7M -$476.2M -$186.4M -$390.8M
 
Dividends Paid (Ex Special Dividend) -$74M -$75.6M -$80.1M -$86.9M -$91.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $296.4M -- -- -- --
Long-Term Debt Repaid -$175.8M -- -- -- --
Repurchase of Common Stock -$94.3M -$142.6M -$30.8M -- --
Other Financing Activities -$7.6M -$8.2M -$13.4M -$10.5M -$10.5M
Cash From Financing -$50.5M -$207.1M -$113.7M -$93.1M -$90.7M
 
Beginning Cash (CF) $542.2M $339.1M $648.8M $654.1M $918.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.8M $50.6M -$66.1M -$10.5M $111.4M
Ending Cash (CF) $558M $389.7M $582.7M $643.6M $1B
 
Levered Free Cash Flow $534.5M $589.7M $509.9M $259.3M $585.7M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
66
ARQQ alert for Dec 28

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 28

Quantum [QMCO] is up 4.72% over the past day.

Buy
62
ALGS alert for Dec 28

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock