Financhill
Buy
59

THG Quote, Financials, Valuation and Earnings

Last price:
$185.93
Seasonality move :
1.91%
Day range:
$184.52 - $187.18
52-week range:
$145.17 - $188.18
Dividend yield:
1.96%
P/E ratio:
10.76x
P/S ratio:
1.05x
P/B ratio:
1.93x
Volume:
78.8K
Avg. volume:
238.4K
1-year change:
19.8%
Market cap:
$6.6B
Revenue:
$6.2B
EPS (TTM):
$17.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $5.2B $5.5B $6B $6.2B
Revenue Growth (YoY) -1.3% 8.3% 4.61% 9.6% 4.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$488.1M -$555.3M -$178.1M -$75.2M -$571.9M
Operating Income $488.1M $555.3M $178.1M $75.2M $571.9M
 
Net Interest Expenses $37.1M $34M $34.1M $34.1M $34.1M
EBT. Incl. Unusual Items $444.8M $521.3M $144M $41.1M $537.8M
Earnings of Discontinued Ops. -$3.3M -$1.3M -$800K $1.8M $700K
Income Tax Expense $82.8M $101.3M $27.2M $7.6M $112.5M
Net Income to Company $358.7M $422.8M $116M $35.3M $426M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $362M $420M $116.8M $33.5M $425.3M
 
Basic EPS (Cont. Ops) $9.51 $11.66 $3.26 $0.99 $11.87
Diluted EPS (Cont. Ops) $9.41 $11.50 $3.21 $0.98 $11.70
Weighted Average Basic Share $37.7M $35.9M $35.6M $35.7M $35.9M
Weighted Average Diluted Share $38.1M $36.4M $36.1M $36.1M $36.4M
 
EBITDA -- -- -- -- --
EBIT $444.8M $521.3M $144M $41.1M $537.8M
 
Revenue (Reported) $4.8B $5.2B $5.5B $6B $6.2B
Operating Income (Reported) $488.1M $555.3M $178.1M $75.2M $571.9M
Operating Income (Adjusted) $444.8M $521.3M $144M $41.1M $537.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.5B $1.6B $1.7B
Revenue Growth (YoY) 2.13% 7.04% 11% 3.21% 6.37%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$51M -$9M -$7.6M -$138.2M -$238.7M
Operating Income $51M $9M $7.6M $138.2M $238.7M
 
Net Interest Expenses $8.5M $8.5M $8.5M $8.5M $11.6M
EBT. Incl. Unusual Items $42.5M $500K -$900K $129.7M $227.1M
Earnings of Discontinued Ops. -$800K -$400K $400K -- $100K
Income Tax Expense $7.7M -$100K -$9.1M $27.6M $48.5M
Net Income to Company $34M $500K $8.6M $102.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.8M $600K $8.2M $102.1M $178.6M
 
Basic EPS (Cont. Ops) $0.95 $0.01 $0.24 $2.84 $4.99
Diluted EPS (Cont. Ops) $0.94 $0.01 $0.24 $2.80 $4.91
Weighted Average Basic Share $35.7M $35.6M $35.8M $36M $35.8M
Weighted Average Diluted Share $36.3M $36.1M $36.1M $36.5M $36.4M
 
EBITDA -- -- -- -- --
EBIT $42.5M $500K -$900K $129.7M $227.1M
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.6B $1.7B
Operating Income (Reported) $51M $9M $7.6M $138.2M $238.7M
Operating Income (Adjusted) $42.5M $500K -$900K $129.7M $227.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2B $5.4B $5.9B $6.2B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$557.5M -$397.5M $89.6M -$510.6M -$834.7M
Operating Income $557.5M $397.5M -$89.6M $510.6M $834.7M
 
Net Interest Expenses $34M $34M $34.2M $34.1M $37.2M
EBT. Incl. Unusual Items $523.5M $363.5M -$123.8M $476.5M $797.5M
Earnings of Discontinued Ops. -$3.3M -$400K $1M $700K $900K
Income Tax Expense $100.4M $72M -$38.1M $111.2M $166.5M
Net Income to Company $419.8M $295.7M -$84.7M $366M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $423.1M $291.5M -$85.7M $365.3M $631M
 
Basic EPS (Cont. Ops) $11.57 $8.20 -$2.38 $10.20 $17.59
Diluted EPS (Cont. Ops) $11.41 $8.06 -$2.38 $10.08 $17.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $523.5M $363.5M -$123.8M $476.5M $797.5M
 
Revenue (Reported) $5.2B $5.4B $5.9B $6.2B $6.5B
Operating Income (Reported) $557.5M $397.5M -$89.6M $510.6M $834.7M
Operating Income (Adjusted) $523.5M $363.5M -$123.8M $476.5M $797.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.9B $4B $4.5B $4.7B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$342M -$184.2M $83.5M -$351.9M -$614.7M
Operating Income $342M $184.2M -$83.5M $351.9M $614.7M
 
Net Interest Expenses $25.5M $25.5M $25.6M $25.6M $28.7M
EBT. Incl. Unusual Items $316.5M $158.7M -$109.1M $326.3M $586M
Earnings of Discontinued Ops. -$2M -$1.1M $1.2M $100K $300K
Income Tax Expense $59.3M $30M -$35.3M $68.3M $122.3M
Net Income to Company $255.2M $128.1M -$72.6M $258.1M $285.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $257.2M $128.7M -$73.8M $258M $463.7M
 
Basic EPS (Cont. Ops) $7.08 $3.59 -$2.04 $7.19 $12.93
Diluted EPS (Cont. Ops) $6.97 $3.53 -$2.04 $7.09 $12.72
Weighted Average Basic Share $108M $106.7M $107.1M $107.8M $107.7M
Weighted Average Diluted Share $109.7M $108.3M $107.4M $109.1M $109.5M
 
EBITDA -- -- -- -- --
EBIT $316.5M $158.7M -$109.1M $326.3M $586M
 
Revenue (Reported) $3.9B $4B $4.5B $4.7B $4.9B
Operating Income (Reported) $342M $184.2M -$83.5M $351.9M $614.7M
Operating Income (Adjusted) $316.5M $158.7M -$109.1M $326.3M $586M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $120.6M $230.9M $305M $316.1M $435.5M
Short Term Investments $7.5B $7.7B $7.5B $8B $1.6B
Accounts Receivable, Net $3.2B $3.4B $3.6B $3.8B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $2B $2B $2.5B $2.7B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $325.6M $333.4M $397.5M $425.5M $405M
Goodwill $178.8M $178.8M $178.8M $178.8M $178.8M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $11.7B $12.5B $12.2B $12.7B $13.4B
 
Accounts Payable $48.4M $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 $4.9B $5.5B $5.9B $6.1B $6.3B
 
Long-Term Debt $780.8M $781.6M $782.4M $783.2M $722.3M
Capital Leases -- -- -- -- --
Total Liabilities $8.5B $9.4B $9.8B $10.2B $10.6B
 
Common Stock $600K $600K $600K $600K $600K
Other Common Equity Adj $372.5M $122.2M -$701.5M -$517.2M -$456.3M
Common Equity $3.2B $3.1B $2.3B $2.5B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.1B $2.3B $2.5B $2.8B
 
Total Liabilities and Equity $11.7B $12.5B $12.2B $12.7B $13.4B
Cash and Short Terms $7.6B $8B $7.8B $8.3B $2B
Total Debt $780.8M $781.6M $782.4M $783.2M $722.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $171.2M $164.8M $294.5M $427.1M $915.7M
Short Term Investments $7.7B $7.2B $1.8B $3.4B --
Accounts Receivable, Net $3.5B $3.6B $3.8B $3.8B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $2.1B $2.6B $2.7B $3.1B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill $178.8M $178.8M $178.8M $178.8M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.1B $11.8B $12.3B $13.4B $14.8B
 
Accounts Payable $68.1M $78.5M $63.8M $50.9M $41.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.3B $5.6B $6.1B $6.3B $6.9B
 
Long-Term Debt $781.4M $782.2M $783M $783.9M $843M
Capital Leases -- -- -- -- --
Total Liabilities $9B $9.5B $10.2B $10.5B $11.4B
 
Common Stock $600K $600K $600K $600K $600K
Other Common Equity Adj $203.2M -$766.1M -$780.3M -$299.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $2.3B $2.1B $2.9B $3.4B
 
Total Liabilities and Equity $12.1B $11.8B $12.3B $13.4B $14.8B
Cash and Short Terms $7.9B $7.4B $2.1B $3.8B --
Total Debt $781.4M $782.2M $783M $783.9M $843M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $358.7M $422.8M $116M $35.3M $426M
Depreciation & Amoritzation $18.2M $16.9M $12.9M $6.3M $1.5M
Stock-Based Compensation $20.1M $22.9M $29M $31.1M $31M
Change in Accounts Receivable -$144M -$156.3M -$173.9M -$201.9M -$60.1M
Change in Inventories -- -- -- -- --
Cash From Operations $707.6M $823.7M $722.3M $361.7M $806.4M
 
Capital Expenditures $14.9M $8M $17.8M $11.9M $10.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$608.8M -$460.2M -$507.6M -$228.5M -$541.5M
 
Dividends Paid (Ex Special Dividend) $99.5M $102.2M $108.9M $117.2M $124.1M
Special Dividend Paid
Long-Term Debt Issued $296.4M -- -- -- --
Long-Term Debt Repaid -$175.8M -- -- -- --
Repurchase of Common Stock $212.8M $162.6M $30.8M -- $26.7M
Other Financing Activities -$8.5M -$8.9M -$14.2M -$11.4M -$11.4M
Cash From Financing -$193.9M -$253.2M -$140.6M -$122.1M -$145.5M
 
Beginning Cash (CF) $120.6M $230.9M $305M $316.1M $435.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$95.1M $110.3M $74.1M $11.1M $119.4M
Ending Cash (CF) $25.5M $341.2M $379.1M $327.2M $554.9M
 
Levered Free Cash Flow $692.7M $815.7M $704.5M $349.8M $796.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34M $500K $8.6M $102.1M --
Depreciation & Amoritzation $4.3M $3.8M $1.5M $500K -$1.2M
Stock-Based Compensation $5.8M $7.7M $8.6M $8.7M $10M
Change in Accounts Receivable -$166.8M -$106.4M -$98.3M $600K --
Change in Inventories -- -- -- -- --
Cash From Operations $286.4M $315.1M $224.7M $394.7M $554.4M
 
Capital Expenditures $2.1M $4M $2.9M $2.4M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$177.1M -$258.6M -$68.4M -$278.5M -$310.4M
 
Dividends Paid (Ex Special Dividend) $25M $26.7M $29M $30.6M $32.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $24M $10.4M -- -- $36M
Other Financing Activities -$700K -$600K -$500K -$700K --
Cash From Financing -$44.5M -$37.6M -$29.4M -$26.7M $427.6M
 
Beginning Cash (CF) $171.2M $164.8M $294.5M $427.1M $915.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.8M $18.9M $126.9M $89.5M $671.6M
Ending Cash (CF) $236M $183.7M $421.4M $516.6M $1.6B
 
Levered Free Cash Flow $284.3M $311.1M $221.8M $392.3M $551.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $419.8M $295.7M -$84.7M $366M --
Depreciation & Amoritzation $16.8M $14.4M $8.4M $2.9M -$3.9M
Stock-Based Compensation $22.5M $27.9M $31.1M $30.7M $35.3M
Change in Accounts Receivable -$310.4M -$53.4M -$208.7M -$91.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $756.4M $752.1M $467.5M $685.6M $1B
 
Capital Expenditures $8.5M $16.2M $13.6M $9.4M $9.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$466.2M -$598.7M -$217.8M -$433.3M -$794.8M
 
Dividends Paid (Ex Special Dividend) $101.1M $106.7M $115.7M $122M $129.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $261.1M $50.8M -- -- $101.3M
Other Financing Activities -$9.1M -$14.1M -$11.3M -$11.4M --
Cash From Financing -$350.5M -$159.8M -$120M -$119.7M $270M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.3M -$6.4M $129.7M $132.6M $488.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $747.9M $735.9M $453.9M $676.2M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $255.2M $128.1M -$72.6M $258.1M $285.3M
Depreciation & Amoritzation $12.5M $10M $5.5M $2.1M -$3.3M
Stock-Based Compensation $16.8M $21.8M $23.9M $23.5M $27.8M
Change in Accounts Receivable -$272.4M -$169.5M -$204.3M -$94M -$66.1M
Change in Inventories -- -- -- -- --
Cash From Operations $595.4M $523.8M $269M $592.9M $799.9M
 
Capital Expenditures $5.7M $13.9M $9.7M $7.2M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$337.7M -$476.2M -$186.4M -$391.2M -$644.5M
 
Dividends Paid (Ex Special Dividend) $75.6M $80.1M $86.9M $91.7M $96.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $142.6M $30.8M -- -- $74.6M
Other Financing Activities -$8.2M -$13.4M -$10.5M -$10.5M -$11.7M
Cash From Financing -$207.1M -$113.7M -$93.1M -$90.7M $324.8M
 
Beginning Cash (CF) $389.7M $582.7M $643.6M $1B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.6M -$66.1M -$10.5M $111M $480.2M
Ending Cash (CF) $440.3M $516.6M $633.1M $1.1B $2B
 
Levered Free Cash Flow $589.7M $509.9M $259.3M $585.7M $793.4M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock